TROPHY GAMES Development A/S (TGAMES.CO)
DKK 6.66
(0.3%)
DKK 6.66
(0.3%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 54.15 Million | 50.58 Million | 37.65 Million | 30.81 Million | 19.93 Million | 4.84 Million |
| Cost of Revenue | 23.39 Million | 33.5 Million | 28.93 Million | 9.58 Million | 6.46 Million | 12.45 Thousand |
| Gross Profit | 30.75 Million | 17.08 Million | 8.72 Million | 21.22 Million | 13.46 Million | 4.83 Million |
| Operating Expenses | 40.22 Million | 33.55 Million | 10.63 Million | 16.51 Million | 8.97 Million | 2.57 Million |
| Selling, General and Administrative Expenses | 32.76 Million | 21.5 Million | 17.09 Million | 10.8 Million | 4.46 Million | 2.57 Million |
| Research and Development Expenses | 8.27 Million | 7.72 Million | 3.64 Million | 785 Thousand | 785 Thousand | - |
| Other Expenses | -817 Thousand | 33.55 Million | 10.63 Million | 5.71 Million | 4.5 Million | - |
| Cost and Expenses | 50.95 Million | 67.05 Million | 39.57 Million | 26.1 Million | 15.44 Million | 2.58 Million |
| Operating Income | 3.48 Million | -16.46 Million | -1.91 Million | 4.71 Million | 4.48 Million | 2.25 Million |
| Interest Expense | 481 Thousand | 396 Thousand | 367 Thousand | 191 Thousand | 147 Thousand | - |
| Income Tax Expense | 905 Thousand | -4.38 Million | -1.35 Million | 920 Thousand | 1.08 Million | 463.91 Thousand |
| Earnings before Tax | 3.14 Million | -16.86 Million | -2.27 Million | 4.54 Million | 4.34 Million | 2.18 Million |
| Net Income | 2.59 Million | -12.48 Million | -920 Thousand | 3.62 Million | 3.25 Million | 1.56 Million |
| Earnings Per Share Basic | 4.70 | -22.61 | -1.67 | 0.13 | 0.12 | 5.72 |
| Earnings Per Share Diluted | 4.70 | -22.61 | -1.67 | 0.13 | 0.12 | 5.72 |
| Weighted Average Shares Outstanding | 552 Thousand | 552 Thousand | 552 Thousand | 250 Thousand | 250 Thousand | 274.12 Thousand |
| Weighted Average Shares Outstanding (Diluted) | 552 Thousand | 552 Thousand | 552 Thousand | 250 Thousand | 250 Thousand | 274.12 Thousand |
| Gross Margin | 0.57 | 0.34 | 0.23 | 0.69 | 0.68 | 1.00 |
| EBIT Margin | 0.11 | 0.15 | 0.05 | 0.18 | 0.23 | 0.47 |
| Profit Margin | 0.05 | -0.25 | -0.02 | 0.12 | 0.16 | 0.32 |
| EBITDA | 5.74 Million | 7.74 Million | 1.8 Million | 5.49 Million | 4.5 Million | 2.27 Million |
| Earnings Before Tax Margin | 0.06 | -0.33 | -0.05 | 0.15 | 0.23 | 0.47 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 44.54 Million | 19.93 Million | 28.96 Million | 54.15 Million | 15.85 Million | 13.93 Million |
| Cost of Revenue | 21.27 Million | 4.1 Million | 16.36 Million | 23.39 Million | 6.11 Million | 11.68 Million |
| Gross Profit | 23.27 Million | 15.82 Million | 12.59 Million | 30.75 Million | 9.74 Million | 2.25 Million |
| Operating Expenses | 14.86 Million | 12.72 Million | 10.06 Million | 25.29 Million | 9.35 Million | 1.99 Million |
| Selling, General and Administrative Expenses | 15.77 Million | 10.91 Million | 10.34 Million | - | 6.79 Million | 10.03 Million |
| Research and Development Expenses | 3.96 Million | - | 8.27 Million | - | - | - |
| Other Expenses | 908 Thousand | - | 280 Thousand | 280 Thousand | - | - |
| Cost and Expenses | 36.14 Million | 16.83 Million | 26.43 Million | 48.69 Million | 15.47 Million | 13.67 Million |
| Operating Income | 8.4 Million | 3.1 Million | 2.52 Million | 5.46 Million | 382 Thousand | 269 Thousand |
| Interest Expense | 488 Thousand | - | 401 Thousand | 481 Thousand | - | - |
| Income Tax Expense | -2.22 Million | 988 Thousand | 1.05 Million | 905 Thousand | 237 Thousand | -407 Thousand |
| Earnings before Tax | 7.96 Million | 3.03 Million | 2.26 Million | 3.14 Million | 342 Thousand | 353 Thousand |
| Net Income | 10.38 Million | 2.05 Million | 1.44 Million | 2.59 Million | 579 Thousand | 884 Thousand |
| Earnings Per Share Basic | 18.82 | 3.72 | 2.61 | - | 1.05 | 0.04 |
| Earnings Per Share Diluted | 18.82 | 3.72 | 2.61 | - | 1.05 | 0.04 |
| Weighted Average Shares Outstanding | 552 Thousand | 552 Thousand | 552 Thousand | 552 Thousand | 552 Thousand | 552 Thousand |
| Weighted Average Shares Outstanding (Diluted) | 552 Thousand | 552 Thousand | 552 Thousand | 552 Thousand | 552 Thousand | 552 Thousand |
| Gross Margin | 0.52 | 0.79 | 0.43 | 0.57 | 0.61 | 0.16 |
| EBIT Margin | 0.28 | 0.16 | 0.24 | - | 0.03 | 0.15 |
| Profit Margin | 0.23 | 0.10 | 0.05 | 0.05 | 0.04 | 0.06 |
| EBITDA | 12.5 Million | 3.17 Million | 7.07 Million | - | 452.75 Thousand | 2.03 Million |
| Earnings Before Tax Margin | 0.19 | 0.16 | 0.09 | 0.10 | 0.02 | 0.02 |
SPOL
ADX
EAPH
SQX
300305
RBNW