NITRO GAMES OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.25 SEK | -1.16% |
|
-6.59% | +42.62% |
| Apr. 29 | Transcript : Nitro Games Oyj, Q1 2024 Earnings Call, Apr 29, 2024 | |
| Apr. 29 | Nitro Games Oyj Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3.486 | 7.93 | 34.09 | 15.94 | 6.671 | 8.67 |
| Enterprise Value (EV) 1 | 3.327 | 9.431 | 34.09 | 15.94 | 5.393 | 8.812 |
| P/E ratio | -1.22 x | -3.17 x | -16 x | -4.12 x | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4,271,469 x | 6,769,944 x | - | - | 754,494 x | - |
| EV / Revenue | 4,076,663 x | 8,051,340 x | - | - | 609,974 x | - |
| EV / EBITDA | -1,251,692 x | -4,053,355 x | - | - | -3,141,745 x | - |
| EV / FCF | -868,630 x | -2,910,210 x | - | - | - | - |
| FCF Yield | -0% | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 4,091 | 8,326 | 10,669 | 12,902 | 24,924 | 23,749 |
| Reference price 2 | 0.8521 | 0.9524 | 3.196 | 1.235 | 0.2676 | 0.3651 |
| Announcement Date | 2/17/20 | 2/15/21 | 2/14/22 | 2/13/23 | 2/19/24 | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 0.8162 | 1.171 | - | - | 8.842 | - | - | - |
| EBITDA | -2.658 | -2.327 | - | - | -1.717 | - | - | - |
| EBIT 1 | -3.284 | -2.783 | - | - | -3.025 | 0.03 | 0.57 | 0.94 |
| Operating Margin | -402.41% | -237.62% | - | - | -34.21% | - | - | - |
| Earnings before Tax (EBT) | -3.293 | -2.811 | - | - | -3.429 | - | - | - |
| Net income 1 | -3.293 | -2.811 | -2.89 | -3.406 | -3.283 | -0.18 | - | - |
| Net margin | -403.5% | -239.98% | - | - | -37.13% | - | - | - |
| EPS | -0.7000 | -0.3000 | -0.2000 | -0.3000 | - | - | - | - |
| Free Cash Flow | -3.831 | -3.24 | - | - | - | - | - | - |
| FCF margin | -469.32% | -276.66% | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 2/17/20 | 2/15/21 | 2/14/22 | 2/13/23 | 2/19/24 | - | - | - |
1EUR in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 1.133 | 1.397 | 2.405 | - | 1.742 | 1.638 | 2.566 | 2.895 | 2.674 | - | - | - |
| EBITDA | -0.946 | -1.098 | -0.2025 | - | -0.2142 | -0.7714 | -1.517 | 0.7862 | 0.599 | - | - | - |
| EBIT 1 | -1.139 | -1.291 | -0.3956 | - | -0.4621 | -1.034 | -1.881 | 0.3526 | 0.1588 | -0.1 | - | -0.1 |
| Operating Margin | -100.51% | -92.38% | -16.45% | - | -26.52% | -63.12% | -73.3% | 12.18% | 5.94% | - | - | - |
| Earnings before Tax (EBT) 1 | -1.144 | -1.296 | -0.401 | - | -0.506 | -1.088 | -2.138 | 0.3023 | 0.1072 | -0.1 | - | -0.1 |
| Net income | -1.144 | -1.296 | -0.401 | -0.5461 | -0.3605 | -1.088 | -2.138 | 0.3023 | 0.1072 | - | - | - |
| Net margin | -100.98% | -92.76% | -16.68% | - | -20.69% | -66.4% | -83.31% | 10.44% | 4.01% | - | - | - |
| EPS | - | - | - | -0.0400 | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 4/25/22 | 8/22/22 | 10/24/22 | 2/13/23 | 4/24/23 | 8/21/23 | 10/23/23 | 2/19/24 | 4/29/24 | - | - | - |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1.5 | - | - | - | 0.14 |
| Net Cash position 1 | 0.16 | - | - | - | 1.28 | - |
| Leverage (Debt/EBITDA) | - | -0.6451 x | - | - | - | - |
| Free Cash Flow | -3.83 | -3.24 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | 1.17 | - | - | - | - | - |
| Capex / Sales | 143.27% | - | - | - | - | - |
| Announcement Date | 2/17/20 | 2/15/21 | 2/14/22 | 2/13/23 | 2/19/24 | - |
1EUR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +42.62% | 9.43M | |
| -5.20% | 26.34B | |
| +21.01% | 23.15B | |
| +1.24% | 2.43B | |
| +107.94% | 2.16B | |
| -13.36% | 2.08B | |
| -45.27% | 1.75B | |
| +6.66% | 1.35B | |
| -14.70% | 1.33B | |
| +3.06% | 1.31B |
- Stock Market
- Equities
- NITRO Stock
- Financials Nitro Games Oyj
