companyName

feedTypes

includeEstimates

includeOverview

includeOwnership

CompanyName_Query

companySlug

CompanyMetaData

CompanyContent_query

company

query CompanyName_Query(
  $companyName: String!
  $feedTypes: [ContentType!]!
  $includeEstimates: Boolean!
  $includeOverview: Boolean!
  $includeOwnership: Boolean!
) {
  ...CompanyMetaData_Ux1x9
  ...CompanyContent_query_3FslI5
}

fragment AnalystData on Analyst {
  name
  pageUrl
  jobTitle
  imgUrl
}

fragment AuthorList on Content {
  __isContent: __typename
  id
  authors {
    __typename
    id
    name
    pageUrl
  }
}

fragment ChangePercentBlock_Company on Company {
  defaultInstrument {
    isin
    symbol
    priceData {
      diff1mPercentage
      diff1yPercentage
      diff3yPercentage
      diffFromStartPercentage
    }
    id
  }
}

fragment CompactFeed_3NXCcw on Query {
  compactFeed: feedContent(companySlug: $companyName, filter: {types: $feedTypes}) {
    edges {
      node {
        __typename
        id
        ...TeaserExtraCompact_content
        createdAt
        companies {
          viewerIsFollowing
          id
        }
      }
      cursor
    }
    pageInfo {
      endCursor
      hasNextPage
    }
  }
}

fragment CompanyAnalystQuery on Company {
  analysts {
    ...AnalystData
    name
    pageUrl
    jobTitle
    imgUrl
    id
  }
}

fragment CompanyContent_query_3FslI5 on Query {
  ...CompanyHeader_query_Ux1x9
  ...CompanyOwnership_query_Ux1x9 @include(if: $includeOwnership)
  ...CompanyEstimates_query_Ux1x9 @include(if: $includeEstimates)
  ...CompanyPageTop_query_Ux1x9 @include(if: $includeOverview)
  ...CompanyPageBottom_query_2bVJwf @include(if: $includeOverview)
  ...CompanyDisclaimer_query_Ux1x9
}

fragment CompanyCoverage_Company on Company {
  analysts {
    name
    id
  }
  isPayingCustomerOf
  isFormerCustomerOf
  isCorporateCustomer
  ...CompanyAnalystQuery
  defaultInstrument {
    ...TargetAndRecommendation_Company
    id
  }
}

fragment CompanyDescription_Company on Company {
  description
  websiteUrl
  name
}

fragment CompanyDisclaimer_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    name
    isPayingCustomerOf
    isFormerCustomerOf
    id
  }
}

fragment CompanyEsgReport_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    esgReportUrl
    id
  }
}

fragment CompanyEstimates_query_Ux1x9 on Query {
  ...CompanyNumbers_query_Ux1x9
  company(companySlug: $companyName) {
    companyInsref
    id
  }
}

fragment CompanyHeader_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    id
    companyInsref
    name
    viewerIsFollowing
    followersCount
    isCorporateCustomer
    hasPinpointData
    sector {
      sectorname
      industry
    }
    regions
    defaultInstrument {
      symbol
      priceData {
        tradeCurrency
        lastPrice
        diff1dPercentage
      }
      marketplace {
        name
      }
      estimates: estimateTransactions(first: 1, includeQuarters: false) {
        date
      }
      id
    }
    topOwners {
      name
    }
    transactions: insiderTransactions(filter: {types: [BUY, SELL, SUBSCRIPTION]}) {
      edges {
        node {
          date
          id
        }
      }
    }
  }
}

fragment CompanyInsiderTransactions on Company {
  name
  regions
  insiderTransactions(filter: {types: [BUY, EXERCISE_OF_SHARE_OPTION, PLEDGE, RECEPTION_OF_SHARE_PREMIUM, SELL, SUBSCRIPTION]}) {
    edges {
      node {
        insider
        position
        volume
        price
        date
        unit
        type
        totalValue
        id
      }
    }
  }
}

fragment CompanyMetaData_Ux1x9 on Query {
  company(companySlug: $companyName) {
    name
    description
    pageUrl
    id
  }
}

fragment CompanyName_Slug on Company {
  slug
}

fragment CompanyNumbers_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    defaultInstrument {
      estimateData {
        modelType
        reportingCurrency
      }
      estimateTransactions(first: 1, includeQuarters: true) {
        actualized {
          year
          quarter
          revenue
          revenueGrowth
          ebitda
          ebitAdjusted
          ebitReported
          preTaxProfit
          netEarnings
          epsReported
          epsAdjusted
          dividend
          payoutPercentage
          roePercent
          roiPercent
          enterpriseValue
          bookValue
          marketCap
          gearingPercent
          equityRatio
          dividendYield
          totalCosts
          loanLosses
          balanceSheetTotal
          tangibleBook
          cet1
          rwa
          sharePrice
          sharesTotal
        }
        estimates {
          year
          quarter
          revenue
          revenueGrowth
          ebitda
          ebitAdjusted
          ebitReported
          preTaxProfit
          netEarnings
          epsReported
          epsAdjusted
          dividend
          payoutPercentage
          roePercent
          roiPercent
          enterpriseValue
          bookValue
          marketCap
          gearingPercent
          equityRatio
          dividendYield
          totalCosts
          loanLosses
          balanceSheetTotal
          tangibleBook
          cet1
          rwa
          sharePrice
          sharesTotal
        }
      }
      id
    }
    id
  }
}

fragment CompanyOverviewGraphs_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    defaultInstrument {
      estimateData {
        modelType
        reportingCurrency
      }
      companyTransactions: estimateTransactions(first: 1, includeQuarters: false) {
        actualized {
          year
          revenue
          ebitAdjusted
          epsAdjusted
          dividendYield
        }
        estimates {
          year
          revenue
          ebitAdjusted
          epsAdjusted
          dividendYield
        }
      }
      id
    }
    id
  }
}

fragment CompanyOwners on Company {
  regions
  topOwners {
    name
    capitalPercent
    votingPowerPercent
  }
}

fragment CompanyOwnership_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    ...CompanyOwners
    ...CompanyInsiderTransactions
    id
  }
}

fragment CompanyPageBottom_query_2bVJwf on Query {
  ...CompanyEsgReport_query_Ux1x9
  ...GeneralFeed_data_3NXCcw
  ...CompactFeed_3NXCcw
  ...UpcomingEventsQuery_Ux1x9
  ...RiskRecommendMatrix_query_Ux1x9
  ...CompanyOverviewGraphs_query_Ux1x9
  company(companySlug: $companyName) {
    companyInsref
    ...ForumUpdates_Company
    id
  }
  allFeed: feedContent(first: 1, companySlug: $companyName, filter: {hideUpcomingVideos: true}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  main: feedContent(first: 1, companySlug: $companyName, filter: {hideUpcomingVideos: true, types: [COMPANY_REPORT, EXTENSIVE_COMPANY_REPORT, ANALYST_COMMENT, VIDEO, ARTICLE]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  webcasts: feedContent(first: 1, companySlug: $companyName, filter: {hideUpcomingVideos: true, types: [WEBCAST]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  thirdPartyResearch: feedContent(first: 1, companySlug: $companyName, filter: {types: [THIRD_PARTY_COMPANY_REPORT]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  releases: feedContent(first: 1, companySlug: $companyName, filter: {types: [STOCK_EXCHANGE_RELEASE, PRESS_RELEASE]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
}

fragment CompanyPageTop_query_Ux1x9 on Query {
  ...StockChart_ChartQuery_Ux1x9
  ...LatestReports_query_Ux1x9
  company(companySlug: $companyName) {
    isFund
    name
    ...CompanyCoverage_Company
    ...CompanyName_Slug
    ...CompanyDescription_Company
    ...FundNumbers_Company
    ...ChangePercentBlock_Company
    ...KeyEstimateFigures_Company
    defaultInstrument {
      id
    }
    analysts {
      name
      id
    }
    id
  }
  extensiveReport: feedContent(first: 1, companySlug: $companyName, filter: {types: [EXTENSIVE_COMPANY_REPORT]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  analysis: feedContent(first: 1, companySlug: $companyName, filter: {types: [COMPANY_REPORT, EXTENSIVE_COMPANY_REPORT], tagNames_nin: ["Mallisalkku", "Arvonluojat"]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
  analysisArvonluojat: feedContent(first: 1, companySlug: $companyName, filter: {types: [COMPANY_REPORT, EXTENSIVE_COMPANY_REPORT], tagNames_nin: ["Mallisalkku"]}) {
    edges {
      node {
        __typename
        id
      }
    }
  }
}

fragment CompanyTagList on Company {
  pageUrl
  name
  viewerIsFollowing
}

fragment ForumUpdates_Company on Company {
  name
  forum {
    threadUrl
    highlightedPosts {
      url
      author
      authorImgUrl
      text
      postedAt
      likesCount
    }
  }
}

fragment FundNumbers_Company on Company {
  defaultInstrument {
    isin
    symbol
    priceData {
      lastPrice
      ath
    }
    id
  }
}

fragment GeneralFeed_data_3NXCcw on Query {
  generalFeed: feedContent(first: 20, companySlug: $companyName, filter: {types: $feedTypes}) {
    edges {
      node {
        __typename
        id
        ...Teaser_content
        ...TeaserCompact_content
      }
      cursor
    }
    pageInfo {
      endCursor
      hasNextPage
    }
  }
}

fragment KeyEstimateFigures_Company on Company {
  marketData {
    marketCap
  }
  defaultInstrument {
    priceData {
      tradeCurrency
      dailyTurnover
      lastPrice
      marketCap
    }
    sector
    fundamentalData {
      ebit
      eps
      sales
      dividend
    }
    estimateData {
      modelType
      estimates {
        firstEstimateYear {
          year
          bookValue
          netSales
          dividendA
          epsAdjusted
          ebitAdjusted
          hybridLoan
          noOfShares
          netDebt
          mvMinorities
          mvAssociated
          roePercent
        }
      }
    }
    estimatesSharePrice: estimateTransactions(first: 1) {
      estimates {
        sharePrice
      }
    }
    id
  }
}

fragment LatestReports_query_Ux1x9 on Query {
  extensiveReport: feedContent(first: 1, companySlug: $companyName, filter: {types: [EXTENSIVE_COMPANY_REPORT]}) {
    edges {
      node {
        __typename
        createdAt
        pageUrl
        id
      }
    }
  }
  analysis: feedContent(first: 1, companySlug: $companyName, filter: {types: [COMPANY_REPORT, EXTENSIVE_COMPANY_REPORT], tagNames_nin: ["Mallisalkku", "Arvonluojat"]}) {
    edges {
      node {
        __typename
        createdAt
        pageUrl
        id
      }
    }
  }
  analysisArvonluojat: feedContent(first: 1, companySlug: $companyName, filter: {types: [COMPANY_REPORT, EXTENSIVE_COMPANY_REPORT], tagNames_nin: ["Mallisalkku"]}) {
    edges {
      node {
        __typename
        createdAt
        pageUrl
        id
      }
    }
  }
}

fragment Reactions on Content {
  __isContent: __typename
  id
  reactionGroups {
    reactionType
    reactionsCount
    viewerReacted
  }
}

fragment RiskRecommendMatrix_query_Ux1x9 on Query {
  company(companySlug: $companyName) {
    defaultInstrument {
      riskData: estimateTransactions(first: 1) {
        businessRisk
        valuationRisk
      }
      id
    }
    id
  }
}

fragment StockChart_ChartQuery_Ux1x9 on Query {
  company(companySlug: $companyName) {
    isFund
    defaultInstrument {
      coreId
      id
      marketOpen
      marketClose
      marketplace {
        region
      }
      returns {
        day
        week
        month
        threeMonths
        sixMonths
        year
        threeYears
        fiveYears
        tenYears
        ytd
        total
      }
    }
    id
  }
}

fragment TargetAndRecommendation_Company on Instrument {
  estimateData {
    modelType
    researchCurrency
    estimates {
      date
      recommendation
      targetPrice
    }
  }
}

fragment TeaserCompact_content on Content {
  __isContent: __typename
  __typename
  id
  type
  title
  createdAt
  isPremium
  pageUrl
  lang
  companies {
    ...CompanyTagList
    id
  }
  ... on Video {
    liveTime
  }
  ... on Webcast {
    liveTime
  }
  ...AuthorList
}

fragment TeaserExtraCompact_content on Content {
  __isContent: __typename
  id
  title
  createdAt
  pageUrl
  lang
  companies {
    name
    pageUrl
    viewerIsFollowing
    id
  }
}

fragment Teaser_content on Content {
  __isContent: __typename
  __typename
  id
  type
  title
  createdAt
  pageUrl
  imgUrl
  isPremium
  lang
  companies {
    ...CompanyTagList
    id
  }
  publishers {
    imgUrl
  }
  authors {
    __typename
    id
  }
  ... on AnalystComment {
    preview
  }
  ... on Article {
    preview
  }
  ... on CompanyReport {
    preview
  }
  ... on ThirdPartyCompanyReport {
    preview
  }
  ... on QA {
    preview
  }
  ... on Video {
    preview
    liveTime
  }
  ... on Webcast {
    preview
    liveTime
  }
  ...AuthorList
  ...Reactions
}

fragment UpcomingEventsQuery_Ux1x9 on Query {
  company(companySlug: $companyName) {
    defaultInstrument {
      calendarEvents(first: 10) {
        edges {
          node {
            date
            type
            period
            id
          }
        }
      }
      id
    }
    id
  }
}


name

description

pageUrl

companyInsref

viewerIsFollowing

followersCount

isCorporateCustomer

hasPinpointData

sector

regions

defaultInstrument

topOwners

insiderTransactions

isPayingCustomerOf

isFormerCustomerOf

feedContent

NASDAQ Stockholm

Starbreeze is a developer, creator, publisher, and distributor of games for PC and console, targeting the global market. With the IP PAYDAY™ as a core, Starbreeze develops games based on proprietary and third-party rights, both in-house and in partnership with external game developers. Starbreeze utilizes a ’Games as a Service’-modell, with continuous releases of add-ons and updatates to their games. The majority of operations are in Europe. The company’s headquarters is in Stockholm.

	2017	2018	2019	2020	2021	2022	2023	2024e	2025e	2026e	2027e
Revenue	361.4	350.0	280.0	118.0	125.7	127.6	633.5	182.6	204.3	343.5	248.7
growth-%		-3.2 %	-20.0 %	-57.9 %	6.5 %	1.5 %	396.5 %	-71.2 %	11.9 %	68.1 %	-27.6 %
EBITDA	-53.5	-10.3	-120.9	49.3	6.3	66.3	439.2	91.5	91.8	189.3	97.8
EBIT (adj.)	-151.5	-1,577.8	-504.4	10.9	15.0	6.7	190.3	-226.7	-7.3	-101.3	-63.9
EBIT	-151.5	-1,577.8	-504.4	10.9	-53.7	6.7	190.3	-198.8	-7.3	-101.3	-63.9
Profit before taxes	-176.2	-1,347.3	-452.4	-130.5	-105.2	-54.4	207.7	-203.7	-6.7	-103.7	-65.6
Net income	-155.3	-1,336.4	-401.1	-130.3	-103.5	-59.8	207.6	-203.7	-6.7	-103.7	-65.6
EPS (adj.)	-0.55	-4.20	-1.22	-0.28	-0.05	-0.08	0.19	-0.16	-0.00	-0.07	-0.04
growth-%								-182.9 %
Dividend	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend ratio

	2017	2018	2019	2020	2021	2022	2023	2024e	2025e	2026e	2027e
EBITDA-%	-14.8 %	-3.0 %	-43.2 %	41.7 %	5.0 %	52.0 %	69.3 %	50.1 %	45.0 %	55.1 %	39.3 %
EBIT-% (adj.)	-41.9 %	-450.9 %	-180.1 %	9.2 %	11.9 %	5.3 %	30.0 %	-124.1 %	-3.6 %	-29.5 %	-25.7 %
EBIT-%	-41.9 %	-450.9 %	-180.1 %	9.2 %	-42.7 %	5.3 %	30.0 %	-108.9 %	-3.6 %	-29.5 %	-25.7 %
ROE		-165.1 %	-233.7 %	-111.0 %	-58.9 %	-66.6 %	43.6 %	-25.7 %	-1.0 %	-16.4 %	-12.0 %
ROI		-153.6 %	-210.5 %	2.7 %	-10.1 %	1.4 %	28.6 %	-24.9 %	-0.8 %	-16.0 %	-11.7 %

	2017	2018	2019	2020	2021	2022	2023	2024e	2025e	2026e	2027e
Share price (SEK)	5.75	0.57	1.30	1.09	1.00	1.58	0.47	0.20	0.20	0.20	0.20
Shares	280.3	318.0	329.4	724.6	724.6	724.6	1,476.8	1,476.8	1,476.8	1,476.8	1,476.8
Market cap	1,611.5	182.2	427.8	789.1	726.1	1,144.9	694.1	301.3	301.3	301.3	301.3
Enterprise value	1,844.3	127.4	466.1	924.4	1,019.2	1,416.3	346.0	94.8	134.1	180.8	200.9
EV/S	5.1	0.4	1.7	7.8	8.1	11.1	0.5	0.5	0.7	0.5	0.8
EV/EBITDA	-	-	-	18.8	162.6	21.4	0.8	1.0	1.5	1.0	2.1
EV/EBIT (adj.)	-	-	-	85.0	68.2	209.9	1.8	-	-	-	-
EV/EBIT	-	-	-	85.0	-	209.9	1.8	-	-	-	-
P/E (adj.)	-	-	-	-	-	-	2.5	-	-	-	-
P/E	-	-	-	-	-	-	2.5	-	-	-	-
P/B	1.3	0.5	69.5	3.5	5.9	20.2	0.8	0.4	0.4	0.5	0.6
P/S	4.5	0.5	1.5	6.7	5.8	9.0	1.1	1.6	1.5	0.9	1.2
Dividend yield
Equity ratio	52.1 %	31.2 %	1.0 %	32.2 %	18.2 %	7.6 %	80.5 %	76.4 %	67.4 %	68.6 %	60.2 %
Gearing ratio	18.2 %	-16.2 %	620.7 %	59.2 %	238.7 %	478.0 %	-38.9 %	-29.7 %	-24.2 %	-20.5 %	-19.2 %

	Q4/23	2023	Q1/24	Q2/24	Q3/24	Q4/24e	2024e	Q1/25e	Q2/25e
Revenue	69.2	633.5	56.6	40.2	42.7	43.1	182.6	55.5	51.1
EBITDA	-20.6	439.2	48.5	8.1	21.4	13.6	91.5	29.8	24.0
EBIT	-95.0	190.3	-23.3	-70.8	-55.0	-49.6	-198.8	-1.1	1.1
Profit before taxes	-91.5	207.7	-21.0	-70.6	-58.5	-53.6	-203.7	-0.9	1.3
Net income	-91.7	207.6	-21.0	-70.7	-58.4	-53.6	-203.7	-0.9	1.3

Starbreeze

0.204

SEK

+4.08 %

Income statement

Profitability and return on capital

Valuation

Quarter data