TROPHY GAMES Development A/S
TGAMES.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | DKK 3,312 | DKK 2,070 | DKK 2,208 | DKK 2,804 |
| - Cash | DKK 25,429 | DKK 24,719 | DKK 28,265 | DKK 37,756 |
| + Debt | DKK 7 | DKK 94 | DKK 0 | DKK 0 |
| Enterprise Value | -DKK 22,110 | -DKK 22,555 | -DKK 26,057 | -DKK 34,952 |
| Revenue | DKK 90,070 | DKK 54,435 | DKK 50,588 | DKK 37,653 |
| % Growth | 65.5% | 7.6% | 34.4% | – |
| Gross Profit | DKK 70,984 | DKK 30,397 | DKK 39,544 | DKK 8,720 |
| % Margin | 78.8% | 55.8% | 78.2% | 23.2% |
| EBITDA | DKK 15,760 | DKK 5,747 | DKK 7,744 | DKK 1,802 |
| % Margin | 17.5% | 10.6% | 15.3% | 4.8% |
| Net Income | DKK 7,109 | DKK 2,595 | -DKK 12,474 | -DKK 920 |
| % Margin | 7.9% | 4.8% | -24.7% | -2.4% |
| EPS Diluted | 0.26 | 4.7 | -0.45 | -1.67 |
| % Growth | -94.5% | 1,144.4% | 73.1% | – |
| Operating Cash Flow | DKK 19,256 | DKK 11,242 | DKK 3,726 | DKK 1,856 |
| Capital Expenditures | -DKK 17,527 | -DKK 13,236 | -DKK 11,116 | -DKK 8,350 |
| Free Cash Flow | DKK 1,729 | -DKK 1,994 | -DKK 7,390 | -DKK 6,494 |