YOLFTbeta
Goodbye Kansas Group AB (publ)

Goodbye Kansas Group AB (publ)

GBK · ST · Communication Services / Entertainment

1.17SEK-0.01 (-0.85%)

Price History

Full chart

Market Stats

Previous Close1.18
Open1.16
Day Range1.14 – 1.22
52-Week Range1.06 – 2.37
Volume72.26K
Market Cap42.51M
P/E (TTM)0.00
Forward P/E0.00
EPS-0.19
Dividend Yield0.00%
Beta1.39
50-Day Avg1.54
200-Day Avg1.44

About

Goodbye Kansas Group AB (publ) provides technology driven visual content in Sweden and Saudi Arabia. It develops products and solutions based on technology, virtual reality, visual effects production, game cinematics, performance capture and scanning, digital humans, and real time animation. The company also offers film and TV production; and virtual training solutions, as well as produces 3D animated movies; creates game trailers; and provides in-game services. It serves customers in the TV, film, streaming, gaming, and e-commerce industries. The company was formerly known as Bublar Group AB (publ) and changed its name to Goodbye Kansas Group AB (publ) in May 2021. Goodbye Kansas Group AB (publ)was incorporated in 2015 and is headquartered in Stockholm, Sweden.

Company Details

  • SectorCommunication Services
  • IndustryEntertainment
  • CEOMr. Carsten Myhill
  • Employees122
  • HeadquartersHammarbyterrassen 3, Stockholm, Sweden, 120 30, Sweden
  • Websitehttps://www.goodbyekansasgroup.com

Leadership

  • Mr. Stefan DanieliMD & President · b. 1965
  • Mr. Erik JohanssonHead of Technology & IT · b. 1985
  • Mr. Chris JesticoManaging Director for Goodbye Kansas Studios · b. 1985
  • Mr. Anton SöderhällExecutive Producer · b. 1986
  • Mr. Carsten MyhillChief Executive Officer · b. 1976
  • Mr. Ulf HammarmyrInterim Chief Financial Officer · b. 1972
  • Ms. Andrea SorsetHead of Production · b. 1978
  • Mr. Dave ConnelyHead of Scanning
  • Jonas TornqvistHead of Facial Modeling

Financials

Income Statement

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue4.11M6.39M3.46M17.03M160.50M262.44M288.33M278.68M172.56M174.96M
Growth (%)-+55.53%-45.84%+392.05%+842.71%+63.52%+9.86%-3.35%-38.08%+1.39%
Cost of Revenue-373.75K28.57M62.70M240.82M403.34M69.30M72.06M224.09M38.74M
Gross Profit4.11M-373.75K-25.11M-45.67M-80.32M-140.90M219.04M206.62M-51.53M136.22M
Gross Margin100.00%-5.85%-725.63%-268.25%-50.04%-53.69%75.97%74.14%-29.86%77.86%
Operating Expense9.33M13.34M0000336.75M422.95M-1.68M166.51M
Operating Income-5.22M-13.72M-25.11M-45.67M-80.32M-140.90M-117.71M-216.33M-49.86M-30.30M
Operating Margin-127.07%-214.75%-725.63%-268.25%-50.04%-53.69%-40.82%-77.63%-28.89%-17.32%
EBITDA-5.19M-13.34M-20.27M-33.38M-43.45M-68.11M-46.44M93.27M-3.99M-30.37M
EBITDA Margin-126.26%-208.90%-585.69%-196.07%-27.07%-25.95%-16.11%33.47%-2.31%-17.36%
Net Income-4.13M-10.90M-25.03M-50.30M-82.90M-149.76M-126.41M-109.09M-52.47M-35.12M
Net Income Margin-100.58%-170.58%-723.50%-295.45%-51.65%-57.06%-43.84%-39.15%-30.41%-20.07%
R&D-209.00K2.52M2.80M7.66M19.10M12.69M5.51M5.38M-
R&D as % of Total Revenue-3.27%72.69%16.46%4.77%7.28%4.40%1.98%3.11%-
Interest Expense-160.46K103.64K27.91K3.09M12.23M14.02M8.14M186.57K3.07M
Interest Expense % of Total Revenue-2.51%3.00%0.16%1.93%4.66%4.86%2.92%0.11%1.76%

Balance Sheet

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets13.45M39.45M92.65M105.81M306.17M343.30M274.40M102.12M43.56M50.38M
Total Liabilities6.07M7.17M8.57M10.52M128.16M221.95M286.54M85.62M62.60M80.31M
Total Equity7.38M32.27M84.08M95.28M173.26M115.19M-12.14M16.50M-19.04M-29.93M
Cash4.48M20.53M20.24M37.10M25.21M37.80M353.77K2.96M17.50M10.15M
Total Debt3.00M2.49M996.56K1.24M5.80M19.39M65.55M16.19M14.77M6.75M
Net Debt-1.48M-18.04M-19.24M-35.86M-19.41M-18.42M65.20M13.23M-2.72M-3.40M

Cash Flow

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-3.68M-12.47M-26.47M-26.43M-39.34M-634.49K-34.47M-58.75M-41.42M-15.31M
Investing Cash Flow-4.38M-6.78M-49.19M-17.24M-17.41M-36.24M-54.56M-10.67M3.39M-3.60M
Financing Cash Flow11.05M35.31M75.36M60.53M45.00M49.41M54.65M67.81M52.51M11.60M
Capital Expenditure276.67K6.78M171.40K862.17K1.83M2.04M50.20M10.67M94.00K3.60M
Free Cash Flow-3.96M-19.25M-26.65M-27.29M-41.17M-2.68M-84.67M-69.42M-41.52M-18.91M
FCF to OCF107.51%154.36%100.65%103.26%104.66%421.82%245.62%118.16%100.23%123.50%

Earnings

Report DateFeb 18, 2020May 20, 2020Aug 21, 2020Nov 10, 2020Feb 25, 2021May 20, 2021Jul 21, 2021Nov 10, 2021Feb 25, 2022May 5, 2022Aug 26, 2022Nov 18, 2022Feb 28, 2023Aug 31, 2023Nov 17, 2023Feb 9, 2024May 24, 2024Aug 23, 2024Nov 8, 2024Feb 7, 2025Apr 29, 2025Aug 22, 2025Nov 10, 2025Feb 5, 2026Apr 27, 2026Aug 21, 2026
EPS Estimate---2000.00-3200.00-2800.00-0.01-800.00-1000.00-0.02-800.00-600.00-600.00-0.01---42.84----------
EPS Actual-0.06-0.05-4400.00-6000.00-4800.00-0.06-4400.00-6866.00-0.04-644.00-1200.00-2460.00-0.10-1.24-6.52-613.35-4.14-1.13-0.490.21-0.16-0.40-0.25-0.220.060.13
Surprise---120.00%-87.50%-71.43%-500.00%-450.00%-586.60%-100.00%19.50%-100.00%-310.00%-900.00%---1331.72%----------
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-marketPre-market-

Key Statistics & Ratios

Market Cap42.51M
Enterprise Value56.99M
Trailing P/E0.00
Forward P/E0.00
Price / Sales0.20
Price / Book5.29
EPS-0.19
Book Value-0.63
Revenue (TTM)209.76M
Gross Profit (TTM)158.34M
EBITDA-5.26M
Profit Margin-4.50%
Operating Margin8.02%
Return on Equity-1425.42%
Return on Assets-10.54%
Shares Outstanding37.49M
Shares Float16.61M
Beta1.39
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • Feb 29, 20241:100
  • Dec 1, 20232038:625
  • May 8, 20231:200
  • Jan 5, 20231280:447
  • Sep 30, 2021539:339