YOLFTbeta
MAG Interactive AB (publ)

MAG Interactive AB (publ)

MAGI · ST · Communication Services / Electronic Gaming & Multimedia

8.94SEK+0.04 (+0.45%)

Price History

Full chart

Market Stats

Previous Close8.90
Open9.22
Day Range8.90 – 9.22
52-Week Range4.89 – 10.45
Volume34.91K
Market Cap238.87M
P/E (TTM)0.00
Forward P/E16.34
EPS-0.38
Dividend Yield0.00%
Beta0.73
50-Day Avg8.15
200-Day Avg7.12

About

MAG Interactive AB (publ) develops and publishes mobile games worldwide. It offers casual social games through QuizDuel, Crozzle, Wordzee, Primetime, Word Mansion, Tile Mansion, Ruzzle, Word Domination, and WordBrain, as well as Wordalot, word games, and trivia. The company distributes its games through digital app stores. MAG Interactive AB (publ) was incorporated in 2010 and is headquartered in Stockholm, Sweden.

Company Details

  • SectorCommunication Services
  • IndustryElectronic Gaming & Multimedia
  • CEOMr. Daniel Hasselberg
  • Employees101
  • HeadquartersDrottninggatan 95A, Stockholm, Sweden, 113 60, Sweden
  • Websitehttps://www.maginteractive.com

Leadership

  • Mr. Daniel HasselbergCo-Founder, CEO & Director · b. 1973
  • Mr. Magnus WiklanderChief Financial Officer · b. 1973
  • Mr. Kaj NygrenChief Technology Officer · b. 1970
  • Tove BengtssonMarketing Communications Manager
  • Mr. Patric BlixtChief Marketing Officer · b. 1969
  • Marie LundgrenHead of People & Culture · b. 1986
  • Mr. Magnus HolmstromHead of Production · b. 1977

Financials

Income Statement

Currency: SEK2015-08-312016-08-312017-08-312018-08-312019-08-312020-08-312021-08-312022-08-312023-08-312024-08-312025-08-31
Total Revenue152.98M263.96M335.40M216.87M172.95M217.57M286.58M327.77M362.18M283.43M275.82M
Growth (%)-+72.55%+27.06%-35.34%-20.25%+25.80%+31.72%+14.37%+10.50%-21.74%-2.69%
Cost of Revenue60.26M154.63M175.90M41.79M66.86M95.80M103.37M129.64M171.82M61.36M251.29M
Gross Profit92.71M109.33M159.50M175.08M106.09M121.76M183.22M198.13M190.36M222.07M24.53M
Gross Margin60.61%41.42%47.56%80.73%61.34%55.97%63.93%60.45%52.56%78.35%8.89%
Operating Expense47.47M72.29M134.40M241.96M122.52M142.38M175.86M143.84M190.34M226.69M40.08M
Operating Income45.25M37.04M25.10M-66.88M-16.42M-20.62M7.36M54.29M21.00K-4.62M-15.55M
Operating Margin29.58%14.03%7.48%-30.84%-9.50%-9.48%2.57%16.56%0.01%-1.63%-5.64%
EBITDA55.81M53.18M26.57M-38.12M-11.31M-6.80M56.80M72.71M25.33M57.76M13.29M
EBITDA Margin36.49%20.15%7.92%-17.58%-6.54%-3.13%19.82%22.18%6.99%20.38%4.82%
Net Income39.04M29.30M16.10M-59.80M-13.75M-17.37M7.03M11.30M561.00K-3.22M-9.41M
Net Income Margin25.52%11.10%4.80%-27.57%-7.95%-7.98%2.45%3.45%0.15%-1.13%-3.41%
R&D2.53M7.58M15.59M18.34M18.95M23.48M26.91M30.66M32.62M34.87M40.08M
R&D as % of Total Revenue1.65%2.87%4.65%8.46%10.96%10.79%9.39%9.36%9.01%12.30%14.53%
Interest Expense15.00K2.00K2.00K568.00K654.00K1.35M1.28M1.14M1.02M1.61M4.10M
Interest Expense % of Total Revenue0.01%0.00%0.00%0.26%0.38%0.62%0.45%0.35%0.28%0.57%1.49%

Balance Sheet

Currency: SEK2015-08-312016-08-312017-08-312018-08-312019-08-312020-08-312021-08-312022-08-312023-08-312024-08-312025-08-31
Total Assets126.84M146.71M265.80M417.74M377.34M411.99M476.57M460.78M435.04M402.05M361.03M
Total Liabilities32.77M33.29M86.90M73.56M46.44M98.14M153.15M124.79M95.81M67.08M62.85M
Total Equity94.06M113.42M178.90M344.18M330.91M313.84M323.42M335.99M339.22M334.97M298.18M
Cash33.40M51.90M54.90M228.08M185.07M160.63M95.52M125.94M122.43M121.83M87.45M
Total Debt---15.56M15.56M54.35M45.66M40.62M29.00M19.94M12.66M
Net Debt-33.40M-51.90M-54.90M-212.53M-169.51M-106.28M-49.86M-85.32M-93.43M-101.90M-74.79M

Cash Flow

Currency: SEK2015-08-312016-08-312017-08-312018-08-312019-08-312020-08-312021-08-312022-08-312023-08-312024-08-312025-08-31
Operating Cash Flow12.36M27.71M9.12M-2.53M-3.82M37.87M50.02M68.00M42.97M68.79M54.54M
Investing Cash Flow-21.16M-1.86M-6.11M-112.76M-25.82M-35.84M-100.40M-34.46M-37.07M-56.35M-46.99M
Financing Cash Flow--7.49M-13.70M302.82M-15.63M-21.92M-14.92M-10.38M-10.38M-10.88M-38.21M
Capital Expenditure5.20M03.10M131.78M28.04M33.20M37.26M31.15M34.07M46.50M328.00K
Free Cash Flow7.15M27.71M6.01M-134.31M-31.86M4.67M12.76M36.85M8.90M22.29M54.21M
Dividends Paid-014.92M015.71M-----26.50M
FCF to OCF57.89%100.00%65.96%5300.47%834.22%12.34%25.52%54.19%20.71%32.41%99.40%
Dividend Paid to FCF-0.00%248.03%0.00%-49.31%-----48.88%

Earnings

Report DateJan 17, 2018Apr 18, 2018Jul 4, 2018Oct 17, 2018Jan 23, 2019Apr 10, 2019Jun 26, 2019Oct 23, 2019Jan 22, 2020Apr 1, 2020Jun 30, 2020Oct 21, 2020Jan 20, 2021Mar 31, 2021Jun 30, 2021Oct 20, 2021Jan 19, 2022Apr 6, 2022Aug 17, 2022Oct 19, 2022Jan 18, 2023Mar 29, 2023Jun 28, 2023Oct 18, 2023Jan 17, 2024Apr 17, 2024Jun 26, 2024Oct 23, 2024Jan 22, 2025Apr 2, 2025Jun 25, 2025Oct 22, 2025Jan 22, 2026Mar 31, 2026Jun 25, 2026
EPS Estimate-0.000.00--0.540.09-0.64-0.44--0.07---0.120.05-0.10-------------------
EPS Actual-1.94-0.330.020.02-0.14-0.24-0.13-0.00-0.11-0.16-0.25-0.14-0.01-0.080.050.280.130.280.38-0.38-0.42-0.120.310.250.17-0.480.130.050.10-0.02-0.13-0.31-0.020.02-0.06
Surprise----74.07%-366.67%79.69%99.27%--128.57%----166.67%0.00%380.00%-------------------
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-marketPre-market-Pre-marketPre-market--Pre-market-

Key Statistics & Ratios

Market Cap238.87M
Enterprise Value177.11M
Trailing P/E0.00
Forward P/E16.34
Price / Sales0.73
Price / Book0.78
EPS-0.38
Book Value11.16
Revenue (TTM)329.42M
Gross Profit (TTM)185.62M
EBITDA-5.64M
Profit Margin-3.01%
Operating Margin-2.30%
Return on Equity-3.29%
Return on Assets-1.97%
Shares Outstanding26.54M
Shares Float14.21M
Beta0.73
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20251×
1.00Jan 23, 2025