Stock NGG NO GRAVITY GAMES S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials No Gravity Games S.A.

Equities

NGG

PLSITE000013

IT Services & Consulting

End-of-day quote Warsaw S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.0616 PLN -1.60% Intraday chart for No Gravity Games S.A. -1.60% -25.60%
Feb. 14 No Gravity Games S.A. Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
Feb. 14 No Gravity Games S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 7.598 15.54 20.88 41.15 22.81 19.35
Enterprise Value (EV) 1 6.078 15.16 21.44 41.09 22.23 19.16
P/E ratio -10.6 x -1.18 x 1,685 x -27.4 x -22.1 x -62.5 x
Yield - - - - - -
Capitalization / Revenue 14.7 x 31.6 x 35.3 x 18.3 x 10.8 x 6.52 x
EV / Revenue 11.8 x 30.9 x 36.3 x 18.3 x 10.5 x 6.45 x
EV / EBITDA -348 x -1.17 x -234 x -26.5 x -20 x 97.3 x
EV / FCF -4.52 x -1.55 x 429 x -91.8 x -16.5 x -53.1 x
FCF Yield -22.1% -64.4% 0.23% -1.09% -6.08% -1.88%
Price to Book 0.51 x 4.76 x 12.7 x 33.8 x 9.35 x 8.59 x
Nbr of stocks (in thousands) 24,510 119,510 139,209 150,200 168,975 169,756
Reference price 2 0.3100 0.1300 0.1500 0.2740 0.1350 0.1140
Announcement Date 5/30/18 5/31/19 6/22/20 3/22/21 5/31/22 3/21/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 0.5162 0.4911 0.5909 2.243 2.111 2.969
EBITDA 1 -0.0175 -12.95 -0.0918 -1.553 -1.113 0.1968
EBIT 1 -0.1944 -13 -0.0956 -1.56 -1.117 0.1918
Operating Margin -37.66% -2,646.23% -16.17% -69.55% -52.93% 6.46%
Earnings before Tax (EBT) 1 -0.7582 -13.01 -0.0276 -1.166 -1.082 -0.2512
Net income 1 -0.7194 -13.01 0.0124 -1.505 -1.03 -0.3096
Net margin -139.38% -2,648.5% 2.11% -67.07% -48.79% -10.43%
EPS 2 -0.0294 -0.1100 0.000089 -0.0100 -0.006095 -0.001823
Free Cash Flow 1 -1.345 -9.764 0.0499 -0.4474 -1.351 -0.3609
FCF margin -260.52% -1,988.23% 8.45% -19.95% -63.99% -12.15%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - 401% - - -
Dividend per Share - - - - - -
Announcement Date 5/30/18 5/31/19 6/22/20 3/22/21 5/31/22 3/21/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - 0.56 - - -
Net Cash position 1 1.52 0.37 - 0.06 0.59 0.19
Leverage (Debt/EBITDA) - - -6.093 x - - -
Free Cash Flow 1 -1.34 -9.76 0.05 -0.45 -1.35 -0.36
ROE (net income / shareholders' equity) -9.24% -143% -1.37% -84.9% -48.9% -12.6%
ROA (Net income/ Total Assets) -1.45% -81.2% -1.46% -27.4% -17.3% 2.5%
Assets 1 49.46 16.02 -0.8537 5.497 5.952 -12.36
Book Value Per Share 2 0.6100 0.0300 0.0100 0.0100 0.0100 0.0100
Cash Flow per Share 2 0.0100 0 0 0 0 0
Capex 1 1.09 2.51 - 0.01 - 0.11
Capex / Sales 210.3% 511.5% - 0.29% - 3.59%
Announcement Date 5/30/18 5/31/19 6/22/20 3/22/21 5/31/22 3/21/23
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Computer Programming

1st Jan change Capi.
NO GRAVITY GAMES S.A. Stock No Gravity Games S.A.
-25.60% 2.58M
SCSK CORPORATION Stock SCSK Corporation
-3.02% 5.38B
ADDNODE GROUP AB Stock Addnode Group AB
+34.70% 1.4B
SINODATA CO., LTD. Stock Sinodata Co., Ltd.
-26.34% 630M
DBAPPSECURITY CO., LTD. Stock DBAPPSecurity Co., Ltd.
-49.27% 610M
TRANSPORTATION TELECOMMUNICATION AND INFORMATION DEVELOPMENT INC. LTD. ZHEJIANG Stock Transportation Telecommunication and Information Development Inc. Ltd. Zhejiang
-13.11% 438M
BASE CO., LTD. Stock Base Co., Ltd.
-6.64% 411M
TDC SOFT INC. Stock TDC SOFT Inc.
+7.09% 341M
EM SYSTEMS CO., LTD. Stock EM Systems Co., Ltd.
-5.31% 295M
SINOSUN TECHNOLOGY CO. LTD. Stock SinoSun Technology Co. Ltd.
-35.50% 221M
Computer Programming
  1. Stock Market
  2. Equities
  3. NGG Stock
  4. Financials No Gravity Games S.A.