Financials Fantasma Games AB

Equities

FAGA

SE0015557053

Internet Services

Delayed Nasdaq Stockholm 17:00:00 25/06/2024 BST 5-day change 1st Jan Change
43 SEK +1.90% Intraday chart for Fantasma Games AB -1.83% +18.13%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 146.9 129.5 152.9 - -
Enterprise Value (EV) 1 146.9 129.5 150.2 152.9 152.9
P/E ratio -43.5 x - - - -
Yield - - - - -
Capitalization / Revenue - 2.58 x 2.57 x 2.19 x 1.88 x
EV / Revenue - 2.58 x 2.52 x 2.19 x 1.88 x
EV / EBITDA - - 10.3 x 6.48 x 4.89 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - - - - -
Nbr of stocks (in thousands) 3,557 3,557 3,557 - -
Reference price 2 41.30 36.40 43.00 43.00 43.00
Announcement Date 01/03/23 06/03/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 50.26 59.6 69.9 81.5
EBITDA 1 - - 14.6 23.6 31.3
EBIT 1 - -2.244 4.7 11.1 17.6
Operating Margin - -4.46% 7.89% 15.88% 21.6%
Earnings before Tax (EBT) - - - - -
Net income -3.168 - - - -
Net margin - - - - -
EPS -0.9500 - - - -
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 01/03/23 06/03/24 - - -
1SEK in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 14.51 10.68 14.45 10.6 12.9 14.3 15.7 16.7
EBITDA - - - - - - - -
EBIT 1 2.264 -0.913 -0.976 -2.632 -0.199 0.7 2 2.3
Operating Margin 15.6% -8.55% -6.75% -24.82% -1.54% 4.9% 12.74% 13.77%
Earnings before Tax (EBT) - - - - - - - -
Net income 2.148 - - - - - - -
Net margin 14.8% - - - - - - -
EPS 0.6000 - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 10/05/23 09/08/23 08/11/23 06/03/24 07/05/24 - - -
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt 1 - - - - -
Net Cash position 1 - - 2.7 - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - - - - -
ROA (Net income/ Total Assets) - - - - -
Assets - - - - -
Book Value Per Share - - - - -
Cash Flow per Share - - - - -
Capex - - - - -
Capex / Sales - - - - -
Announcement Date 01/03/23 06/03/24 - - -
1SEK in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. FAGA Stock
  4. Financials Fantasma Games AB