GOODBYE KANSAS GROUP AB |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.23 SEK | -1.60% |
|
-2.38% | -93.10% |
| Apr. 04 | Goodbye Kansas Studios Wins Order for Cinematic Game Trailer | CI |
| Mar. 21 | Goodbye Kansas Group AB Announces Promotion of Chris Jestico to Managing Director for Goodbye Kansas Studios | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 207.7 | 291 | 263.5 | 176.6 | 38.71 | 3.951 |
| Enterprise Value (EV) 1 | 188.4 | 255 | 244 | 184.2 | 100.6 | 0.9892 |
| P/E ratio | - | - | - | - | -0.3 x | -0.04 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 59.4 x | 16.1 x | 1.39 x | 0.62 x | 0.13 x | 0.01 x |
| EV / Revenue | 53.9 x | 14.1 x | 1.29 x | 0.65 x | 0.33 x | 0 x |
| EV / EBITDA | -8.42 x | -7.52 x | -4.92 x | -2.62 x | -1.46 x | -0.01 x |
| EV / FCF | -11.6 x | -20.8 x | -47.8 x | -5.34 x | -2.17 x | -0.01 x |
| FCF Yield | -8.64% | -4.81% | -2.09% | -18.7% | -46.1% | -13,999% |
| Price to Book | - | - | - | 1.53 x | -3.19 x | 0.24 x |
| Nbr of stocks (in thousands) | 1.6 | 2.75 | 5.01 | 18.9 | 19.5 | 222 |
| Reference price 2 | 130,000 | 106,000 | 52,600 | 9,330 | 1,980 | 17.82 |
| Announcement Date | 3/21/19 | 3/12/20 | 3/24/21 | 3/15/22 | 3/23/23 | 4/17/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3.496 | 18.08 | 189.4 | 284.7 | 301 | 284.2 |
| EBITDA 1 | -22.38 | -33.92 | -49.62 | -70.34 | -68.92 | -184 |
| EBIT 1 | -24.73 | -45.74 | -79.01 | -134.3 | -117.7 | -216.3 |
| Operating Margin | -707.38% | -252.99% | -41.71% | -47.18% | -39.1% | -76.12% |
| Earnings before Tax (EBT) 1 | -24.82 | -45.67 | -85.1 | -150.6 | -130.8 | -114.2 |
| Net income 1 | -25.12 | -50.47 | -83.31 | -147.8 | -126.4 | -109.1 |
| Net margin | -718.54% | -279.11% | -43.98% | -51.92% | -41.99% | -38.39% |
| EPS | - | - | - | - | -6,508 | -492.0 |
| Free Cash Flow 1 | -16.29 | -12.27 | -5.099 | -34.49 | -46.35 | -138.5 |
| FCF margin | -465.83% | -67.86% | -2.69% | -12.12% | -15.4% | -48.72% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/21/19 | 3/12/20 | 3/24/21 | 3/15/22 | 3/23/23 | 4/17/24 |
1SEK in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 |
|---|---|---|---|---|---|
| Net sales 1 | 63.66 | 77.26 | 90.42 | 68.58 | 44 |
| EBITDA 1 | -6.858 | -7.848 | 4.773 | -9.559 | -27.07 |
| EBIT 1 | -28.17 | -33.64 | -14.79 | -26.01 | -46.62 |
| Operating Margin | -44.25% | -43.54% | -16.36% | -37.92% | -105.96% |
| Earnings before Tax (EBT) 1 | -52.72 | -46.37 | - | -25.9 | -49.94 |
| Net income 1 | -52.72 | -46.03 | - | -22.82 | -49.28 |
| Net margin | -82.83% | -59.58% | - | -33.28% | -112.01% |
| EPS 2 | -9,800 | -2,400 | - | -1,200 | -2,600 |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/25/22 | 5/5/22 | 8/26/22 | 11/18/22 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 7.66 | 61.9 | - |
| Net Cash position 1 | 19.3 | 36 | 19.5 | - | - | 2.96 |
| Leverage (Debt/EBITDA) | - | - | - | -0.1089 x | -0.8986 x | - |
| Free Cash Flow 1 | -16.3 | -12.3 | -5.1 | -34.5 | -46.4 | -138 |
| ROE (net income / shareholders' equity) | -43% | -56.1% | -62% | -100% | -230% | -5,001% |
| ROA (Net income/ Total Assets) | -23.3% | -28.7% | -23.9% | -25.7% | -23.8% | -71.8% |
| Assets 1 | 107.7 | 175.7 | 349.1 | 574.3 | 531.8 | 151.9 |
| Book Value Per Share | - | - | - | 6,111 | -621.0 | 74.40 |
| Cash Flow per Share | - | - | - | 2,005 | 185.0 | 13.40 |
| Capex 1 | 0.17 | 0.87 | 1.84 | 2.05 | 2 | 2.45 |
| Capex / Sales | 4.92% | 4.78% | 0.97% | 0.72% | 0.66% | 0.86% |
| Announcement Date | 3/21/19 | 3/12/20 | 3/24/21 | 3/15/22 | 3/23/23 | 4/17/24 |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -93.10% | 664K | |
| -19.95% | 214B | |
| -3.37% | 56.39B | |
| -10.49% | 46.62B | |
| +8.30% | 43.93B | |
| -6.51% | 34.19B | |
| -7.95% | 29.14B | |
| +85.24% | 24.32B | |
| +3.45% | 21.64B | |
| +3.86% | 13.77B |
- Stock Market
- Equities
- GBK Stock
- Financials Goodbye Kansas Group AB
