End-of-day quote
NORDIC GROWTH MARKET
06:00:00 2021-07-07 pm EDT
|
5-day change
|
1st Jan Change
|
46.4
SEK
|
-4.13%
|
|
-7.20%
|
+97.45%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
445.5
|
1,122
|
339.1
|
235.1
|
64.14
|
-
|
-
|
Enterprise Value (EV)
1 |
445.5
|
1,070
|
392.5
|
595.5
|
508.9
|
549.1
|
512.5
|
P/E ratio
|
102
x
|
-
|
-4.12
x
|
-1.36
x
|
-0.63
x
|
0.25
x
|
0.17
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
2.42
x
|
0.3
x
|
0.21
x
|
0.05
x
|
0.05
x
|
0.05
x
|
EV / Revenue
|
-
|
2.31
x
|
0.34
x
|
0.52
x
|
0.4
x
|
0.41
x
|
0.36
x
|
EV / EBITDA
|
-
|
15
x
|
4.06
x
|
4.53
x
|
2.83
x
|
2.47
x
|
2
x
|
EV / FCF
|
-
|
164
x
|
-3.67
x
|
-2.31
x
|
-19.1
x
|
47.9
x
|
14.2
x
|
FCF Yield
|
-
|
0.61%
|
-27.2%
|
-43.3%
|
-5.24%
|
2.09%
|
7.02%
|
Price to Book
|
-
|
-
|
0.49
x
|
0.36
x
|
0.01
x
|
0.01
x
|
0.01
x
|
Nbr of stocks (in thousands)
|
18,957
|
38,485
|
42,866
|
51,110
|
51,110
|
-
|
-
|
Reference price
2 |
23.50
|
29.15
|
7.910
|
4.600
|
1.255
|
1.255
|
1.255
|
Announcement Date
|
2/25/21
|
2/24/22
|
2/22/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
462.9
|
1,138
|
1,146
|
1,260
|
1,340
|
1,422
|
EBITDA
1 |
-
|
71.54
|
96.68
|
131.6
|
180
|
222
|
256.6
|
EBIT
1 |
-
|
21.27
|
-64.45
|
-80.13
|
63.3
|
91.06
|
111.7
|
Operating Margin
|
-
|
4.6%
|
-5.66%
|
-6.99%
|
5.03%
|
6.8%
|
7.86%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-61.52
|
-150.8
|
-77.25
|
53.48
|
81.38
|
Net income
1 |
3.56
|
-
|
-80.15
|
-172.4
|
19.22
|
42.52
|
61.34
|
Net margin
|
-
|
-
|
-7.04%
|
-15.04%
|
1.53%
|
3.17%
|
4.31%
|
EPS
2 |
0.2300
|
-
|
-1.920
|
-3.370
|
-1.990
|
4.996
|
7.379
|
Free Cash Flow
1 |
-
|
6.513
|
-106.9
|
-257.9
|
-26.69
|
11.46
|
35.99
|
FCF margin
|
-
|
1.41%
|
-9.39%
|
-22.51%
|
-2.12%
|
0.85%
|
2.53%
|
FCF Conversion (EBITDA)
|
-
|
9.1%
|
-
|
-
|
-
|
5.16%
|
14.02%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
26.94%
|
58.67%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/21
|
2/24/22
|
2/22/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
230.5
|
258.6
|
412.6
|
183.5
|
272.8
|
295.7
|
393.9
|
231.2
|
220.9
|
306.9
|
418.5
|
EBITDA
1 |
21.2
|
18.89
|
35.86
|
2.135
|
22.66
|
45.59
|
61.18
|
20.76
|
16.28
|
49.99
|
79.06
|
EBIT
1 |
-10.15
|
12.69
|
-29.87
|
-33.52
|
-17.68
|
-21.27
|
-7.662
|
-7.506
|
-3.488
|
26.74
|
55.81
|
Operating Margin
|
-4.4%
|
4.91%
|
-7.24%
|
-18.27%
|
-6.48%
|
-7.19%
|
-1.95%
|
-3.25%
|
-1.58%
|
8.71%
|
13.33%
|
Earnings before Tax (EBT)
1 |
18.16
|
2.521
|
-63.24
|
-45.95
|
-22.01
|
-30.27
|
-52.54
|
-13.6
|
-33.94
|
-15.22
|
12.88
|
Net income
1 |
16.22
|
-3.084
|
-70
|
-49.09
|
-20.33
|
-38.17
|
-64.79
|
-17.62
|
-36.28
|
-22.24
|
-1.17
|
Net margin
|
7.03%
|
-1.19%
|
-16.97%
|
-26.75%
|
-7.45%
|
-12.91%
|
-16.45%
|
-7.62%
|
-16.43%
|
-7.25%
|
-0.28%
|
EPS
2 |
0.3900
|
-0.0700
|
-1.630
|
-1.140
|
-0.4000
|
-0.7500
|
-1.270
|
-0.3486
|
-0.7020
|
-0.4680
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/24/22
|
11/23/22
|
2/22/23
|
5/17/23
|
8/16/23
|
11/15/23
|
2/15/24
|
5/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
53.5
|
360
|
445
|
485
|
448
|
Net Cash position
1 |
-
|
51.5
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.5529
x
|
2.739
x
|
2.471
x
|
2.185
x
|
1.747
x
|
Free Cash Flow
1 |
-
|
6.51
|
-107
|
-258
|
-26.7
|
11.5
|
36
|
ROE (net income / shareholders' equity)
|
-
|
0.62%
|
7.5%
|
-
|
3.5%
|
5.5%
|
6.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
0.3%
|
1.4%
|
1.6%
|
Assets
1 |
-
|
-
|
-
|
-
|
6,406
|
3,037
|
3,834
|
Book Value Per Share
2 |
-
|
-
|
16.00
|
12.80
|
11.10
|
121.0
|
135.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-1.040
|
20.90
|
24.40
|
30.20
|
Capex
1 |
-
|
0.12
|
136
|
209
|
164
|
157
|
162
|
Capex / Sales
|
-
|
0.03%
|
11.97%
|
18.22%
|
13.05%
|
11.72%
|
11.37%
|
Announcement Date
|
2/25/21
|
2/24/22
|
2/22/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
1.255
SEK Average target price
10.33
SEK Spread / Average Target +723.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.30% | 59.86B | | +28.08% | 17.34B | | +44.63% | 9.16B | | -21.10% | 4.99B | | -32.43% | 3.86B | | -1.78% | 3.78B | | +8.95% | 3.77B | | -34.50% | 3.43B | | -9.40% | 2.93B |
Internet Gaming
|