Remedy Entertainment
13.48
EUR
+4.01 %
11,291 following
REMEDY
NASDAQ Helsinki
Software
Technology
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 20.1 | 31.6 | 41.1 | 44.7 | 43.6 | 33.9 | 50.7 | 65.8 | 71.9 | 113.3 | 110.6 |
growth-% | 57.1 % | 29.8 % | 8.9 % | -2.5 % | -22.2 % | 49.3 % | 29.9 % | 9.2 % | 57.7 % | -2.4 % | |
EBITDA | 1.1 | 7.4 | 14.0 | 14.5 | 1.9 | -17.0 | 2.5 | 8.2 | 12.4 | 29.6 | 26.7 |
EBIT (adj.) | 0.6 | 6.5 | 7.2 | 11.4 | -0.6 | -28.6 | -4.3 | 1.7 | 2.4 | 11.0 | 8.3 |
EBIT | 0.6 | 6.5 | 7.2 | 11.4 | -0.6 | -28.6 | -4.3 | 1.7 | 2.4 | 11.0 | 8.3 |
Profit before taxes | 0.7 | 6.6 | 7.0 | 11.3 | -1.2 | -27.5 | -3.8 | 1.7 | 2.4 | 10.9 | 8.2 |
Net income | 0.5 | 5.2 | 5.4 | 8.8 | -1.7 | -22.7 | -3.6 | 1.4 | 1.9 | 8.7 | 6.5 |
EPS (adj.) | 0.04 | 0.43 | 0.45 | 0.67 | -0.13 | -1.68 | -0.27 | 0.10 | 0.14 | 0.63 | 0.47 |
growth-% | 884.2 % | 3.3 % | 50.1 % | -119.1 % | 37.9 % | 356.0 % | -25.9 % | ||||
Dividend | 0.10 | 0.11 | 0.16 | 0.17 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 226.8 % | 25.4 % | 36.2 % | 25.7 % | -77.9 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 5.5 % | 23.2 % | 34.0 % | 32.3 % | 4.4 % | -50.0 % | 5.0 % | 12.5 % | 17.2 % | 26.1 % | 24.2 % |
EBIT-% (adj.) | 3.0 % | 20.6 % | 17.6 % | 25.5 % | -1.3 % | -84.4 % | -8.4 % | 2.6 % | 3.3 % | 9.7 % | 7.5 % |
EBIT-% | 3.0 % | 20.6 % | 17.6 % | 25.5 % | -1.3 % | -84.4 % | -8.4 % | 2.6 % | 3.3 % | 9.7 % | 7.5 % |
ROE | 21.5 % | 17.3 % | 14.2 % | -2.0 % | -29.0 % | -5.3 % | 1.9 % | 2.5 % | 10.2 % | 6.7 % | |
ROI | 23.6 % | 20.2 % | 17.1 % | -0.6 % | -35.2 % | -5.5 % | 2.0 % | 2.6 % | 10.8 % | 7.3 % |