TROPHY GAMES Development A/S (CPH:TGAMES)
Denmark
· Delayed Price · Currency is DKK 14.50
+1.15 (8.61%)
Apr 28, 2026, 4:59 PM CET
TROPHY GAMES Development Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2017 |
| Operating Revenue | 146.73 | 126.45 | 90.07 | 54.16 | 50.19 | 37.65 | Upgrade
|
| Other Revenue | - | - | - | - | 0.4 | - | Upgrade
|
| Revenue | 146.73 | 126.45 | 90.07 | 54.16 | 50.59 | 37.65 | Upgrade
|
| Revenue Growth (YoY) | 59.82% | 40.39% | 66.32% | 7.05% | 34.35% | 22.21% | Upgrade
|
| Cost of Revenue | 48.55 | 31.04 | 19.09 | 10.73 | 11.04 | 28.93 | Upgrade
|
| Gross Profit | 98.19 | 95.41 | 70.98 | 43.42 | 39.54 | 8.72 | Upgrade
|
| Selling, General & Admin | 65.39 | 64.37 | 46.31 | 32.76 | 31.8 | 6.92 | Upgrade
|
| Other Operating Expenses | -0.08 | -0.08 | - | -0.28 | - | - | Upgrade
|
| Operating Expenses | 77.07 | 74.9 | 55.44 | 37.96 | 39.8 | 10.64 | Upgrade
|
| Operating Income | 21.11 | 20.51 | 15.54 | 5.46 | -0.26 | -1.92 | Upgrade
|
| Interest Expense | -1.73 | -1.64 | -0.39 | -0.48 | -0.4 | -0.37 | Upgrade
|
| Interest & Investment Income | - | - | - | - | - | 0.01 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.14 | 0.14 | 0.31 | 0.15 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 19.52 | 19.01 | 15.46 | 5.13 | -0.66 | -2.28 | Upgrade
|
| Asset Writedown | - | - | -6.39 | -1.98 | -16.21 | - | Upgrade
|
| Pretax Income | 19.52 | 19.01 | 9.07 | 3.15 | -16.86 | -2.28 | Upgrade
|
| Income Tax Expense | 6.76 | 6.47 | 1.6 | 0.91 | -4.38 | -1.36 | Upgrade
|
| Earnings From Continuing Operations | 12.76 | 12.54 | 7.47 | 2.24 | -12.48 | -0.92 | Upgrade
|
| Minority Interest in Earnings | - | - | -0.36 | 0.35 | 0.01 | - | Upgrade
|
| Net Income | 12.76 | 12.54 | 7.11 | 2.6 | -12.47 | -0.92 | Upgrade
|
| Net Income to Common | 12.76 | 12.54 | 7.11 | 2.6 | -12.47 | -0.92 | Upgrade
|
| Net Income Growth | 50.73% | 76.38% | 173.95% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 27 | 27 | 25 | 27 | 28 | 28 | Upgrade
|
| Shares Outstanding (Diluted) | 27 | 27 | 25 | 27 | 28 | 28 | Upgrade
|
| Shares Change (YoY) | - | 5.08% | -6.64% | -1.47% | - | 10940.00% | Upgrade
|
| EPS (Basic) | 0.48 | 0.47 | 0.28 | 0.10 | -0.45 | -0.03 | Upgrade
|
| EPS (Diluted) | 0.48 | 0.47 | 0.28 | 0.10 | -0.45 | -0.03 | Upgrade
|
| EPS Growth | - | 67.86% | 193.44% | - | - | - | Upgrade
|
| Free Cash Flow | - | 12.92 | 21.74 | 11.24 | 3.73 | 1.01 | Upgrade
|
| Free Cash Flow Per Share | - | 0.48 | 0.86 | 0.41 | 0.14 | 0.04 | Upgrade
|
| Gross Margin | 66.91% | 75.45% | 78.81% | 80.18% | 78.17% | 23.16% | Upgrade
|
| Operating Margin | 14.39% | 16.22% | 17.26% | 10.09% | -0.51% | -5.09% | Upgrade
|
| Profit Margin | 8.69% | 9.92% | 7.89% | 4.79% | -24.66% | -2.44% | Upgrade
|
| Free Cash Flow Margin | - | 10.21% | 24.14% | 20.76% | 7.36% | 2.68% | Upgrade
|
| EBITDA | 31.24 | 29.64 | 24.67 | 10.94 | 7.74 | 1.8 | Upgrade
|
| EBITDA Margin | 21.29% | 23.44% | 27.39% | 20.20% | 15.31% | 4.77% | Upgrade
|
| D&A For EBITDA | 10.13 | 9.13 | 9.13 | 5.47 | 8 | 3.71 | Upgrade
|
| EBIT | 21.11 | 20.51 | 15.54 | 5.46 | -0.26 | -1.92 | Upgrade
|
| EBIT Margin | 14.39% | 16.22% | 17.26% | 10.09% | -0.51% | -5.09% | Upgrade
|
| Effective Tax Rate | 34.65% | 34.05% | 17.61% | 28.77% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.