View Future GrowthThis company listing is no longer activeThis company may still be operating, however this listing is no longer active. Find out why through their latest events.See Latest EventsFantasma Games 過去の業績過去 基準チェック /46Fantasma Gamesは、平均年間47.1%の収益成長を遂げていますが、 Entertainment業界の収益は、年間 成長しています。収益は、平均年間8.1% 44.9%収益成長率で 成長しています。 Fantasma Gamesの自己資本利益率は6.1%であり、純利益率は3.8%です。主要情報47.07%収益成長率62.62%EPS成長率Entertainment 業界の成長30.34%収益成長率44.86%株主資本利益率6.08%ネット・マージン3.75%前回の決算情報30 Jun 2024最近の業績更新Reported Earnings • Aug 08Second quarter 2024 earnings releasedSecond quarter 2024 results: Revenue: kr15.2m (up 42% from 2Q 2023). Net income: kr1.20m (up kr2.55m from 2Q 2023). Profit margin: 7.9% (up from net loss in 2Q 2023). The move to profitability was driven by higher revenue. Revenue is forecast to grow 21% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 79% per year but the company’s share price has only increased by 9% per year, which means it is significantly lagging earnings growth.Reported Earnings • Apr 22Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 5.2% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 54% per year but the company’s share price has fallen by 2% per year, which means it is significantly lagging earnings.Reported Earnings • Mar 10Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 4.7% growth forecast for the Entertainment industry in Germany.Reported Earnings • Aug 10Second quarter 2023 earnings releasedSecond quarter 2023 results: Revenue: kr10.7m (up 20% from 2Q 2022). Net loss: kr1.35m (loss widened 58% from 2Q 2022). Revenue is forecast to grow 27% p.a. on average during the next 3 years, compared to a 2.3% growth forecast for the Entertainment industry in Germany.Reported Earnings • Mar 07Full year 2022 earnings released: kr0.89 loss per share (vs kr2.93 loss in FY 2021)Full year 2022 results: kr0.89 loss per share (improved from kr2.93 loss in FY 2021). Revenue: kr38.6m (up 176% from FY 2021). Net loss: kr3.17m (loss narrowed 57% from FY 2021). Revenue is forecast to grow 29% p.a. on average during the next 3 years, compared to a 5.9% growth forecast for the Entertainment industry in Germany.Reported Earnings • Mar 10Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: kr2.50 loss per share. Revenue: kr14.0m (up 37% from FY 2020). Net loss: kr7.45m (loss widened kr6.89m from FY 2020). Revenue was in line with analyst estimates.すべての更新を表示Recent updatesお知らせ • Oct 22Nasdaq Updates the Observation Status for Fantasma GamesOn September 18, 2024, the shares in Fantasma Games AB (publ) (the “Company”) were given observation status with reference to a public takeover offer from EveryMatrix Software Limited. On October 11, EveryMatrix Software Limited issued a press release with information that EveryMatrix Software Limited would achieve control of 95.19% of the shares in the Company. The press release further stated that EveryMatrix Software Limited intended to initiate compulsory redemption of the remaining shares in the Company and to seek a delisting of the Company’s shares from Nasdaq First North Growth Market. On October 11, 2024, the Company issued a press release with information that the Company had resolved to submit an application for delisting of its shares from Nasdaq First North Growth Market. Nasdaq Stockholm AB has also received such an application from the Company. The rules of Nasdaq First North Growth Market state that an issuer may be given observation status if the issuer has applied to have the shares removed from trading. With reference to the above, Nasdaq Stockholm AB decides to update the observation status for the shares in Fantasma Games AB (publ) (FAGA, ISIN code SE0015557053, order book ID 218967).お知らせ • Oct 11EveryMatrix Limited completed the acquisition of Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders.EveryMatrix Limited made an offer to acquire Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders for approximately SEK 210 million on September 18, 2024. EveryMatrix offers a cash consideration of SEK 59 per share in Fantasma, corresponding to a value of all shares in the Company of SEK 209.8 million. The Offer represents a premium of 40% compared to the closing price of Fantasma’s shares on Nasdaq First North on 17 September 2024 of SEK 48.60. The Independent Bid Committee of Fantasma Games AB (publ) (“Fantasma” or the “Company”) has unanimously resolved to recommend the shareholders of Fantasma to accept EveryMatrix Software Limited’s public offer. The acceptance period for the Offer is expected to commence on 19 September 2024 and end on or around 10 October 2024, subject to any extensions. Completion of the Offer is conditional upon, among other things, the Offer being accepted to such extent that EveryMatrix becomes the owner of more than 90 per cent of the total number of outstanding shares in the Company. EveryMatrix has reserved the right to waive one or several of the conditions for completion of the Offer. EveryMatrix has obtained irrevocable undertakings to accept the Offer from several of the Company’s largest shareholders. Accordingly, irrevocable undertakings to accept the Offer from shareholders representing in total 50.79% of all shares in Fantasma have been obtained. Fantasma’s Independent Bid Committee, comprising the independent members of Fantasma’s board of directors Antonia Svensson, Johan Styren and Johan Köningslehner, recommends the shareholders of Fantasma to accept the Offer. The Independent Bid Committee has obtained a fairness opinion (attached to this press release) from the independent expert Svalner Skatt & Transaktion KB (“Svalner”) according to which the Offer, in Svalner’s opinion, is fair to Fantasma’s shareholders from a financial point of view. Svalner receives a fixed fee for the fairness opinion that is not dependent on the outcome of the Offer. Eric Holmberg, Chairman of the Board, and Martin Fagerlund, Board member, have undertaken towards EveryMatrix to accept the Offer. Caroline Jägenstedt Wikman and Erika Olofsson of Gernandt & Danielsson Advokatbyrå KB acted as legal advisor to EveryMatrix Limited. The Independent Bid Committee has retained Penser by Carnegie and Carnegie Investment Bank AB (publ) as financial advisors and Snellman Advokatbyrå AB as legal advisor in connection with the Offer. EveryMatrix Limited completed the acquisition of Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders on October 10, 2024. The Offer was accepted by shareholders holding 85.65 per cent of all shares in Fantasma during the acceptance period that ended on 10 October 2024. EveryMatrix has decided to complete the Offer and acquire the shares tendered in the Offer. This means that EveryMatrix, together with shares acquired by EveryMatrix outside the Offer as well as an irrevocable and unconditional sale commitment, will become the owner of 95.19 per cent of all shares in Fantasma. Settlement in respect of the shares tendered in the Offer is expected to commence on or around 18 October 2024. EveryMatrix has decided not to extend the acceptance period and the Offer is therefore closed. EveryMatrix intends to commence a compulsory buy-out procedure in accordance with the Swedish Companies Act (Sw. aktiebolagslagen (2005:551)) in respect of the remaining shares in Fantasma not owned by EveryMatrix as well as promote a delisting of the shares in Fantasma from Nasdaq First North Growth Market.お知らせ • Sep 20EveryMatrix Limited made an offer to acquire Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders for approximately SEK 210 million.EveryMatrix Limited made an offer to acquire Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders for approximately SEK 210 million on September 18, 2024. EveryMatrix offers a cash consideration of SEK 59 per share in Fantasma, corresponding to a value of all shares in the Company of SEK 209.8 million. The Offer represents a premium of 40% compared to the closing price of Fantasma’s shares on Nasdaq First North on 17 September 2024 of SEK 48.60. The Independent Bid Committee of Fantasma Games AB (publ) (“Fantasma” or the “Company”) has unanimously resolved to recommend the shareholders of Fantasma to accept EveryMatrix Software Limited’s public offer. The acceptance period for the Offer is expected to commence on 19 September 2024 and end on or around 10 October 2024, subject to any extensions. Completion of the Offer is conditional upon, among other things, the Offer being accepted to such extent that EveryMatrix becomes the owner of more than 90 per cent of the total number of outstanding shares in the Company. EveryMatrix has reserved the right to waive one or several of the conditions for completion of the Offer. EveryMatrix has obtained irrevocable undertakings to accept the Offer from several of the Company’s largest shareholders. Accordingly, irrevocable undertakings to accept the Offer from shareholders representing in total 50.79% of all shares in Fantasma have been obtained. Fantasma’s Independent Bid Committee, comprising the independent members of Fantasma’s board of directors Antonia Svensson, Johan Styren and Johan Köningslehner, recommends the shareholders of Fantasma to accept the Offer. The Independent Bid Committee has obtained a fairness opinion (attached to this press release) from the independent expert Svalner Skatt & Transaktion KB (“Svalner”) according to which the Offer, in Svalner’s opinion, is fair to Fantasma’s shareholders from a financial point of view. Svalner receives a fixed fee for the fairness opinion that is not dependent on the outcome of the Offer. Eric Holmberg, Chairman of the Board, and Martin Fagerlund, Board member, have undertaken towards EveryMatrix to accept the Offer. Caroline Jägenstedt Wikman and Erika Olofsson of Gernandt & Danielsson Advokatbyrå KB acted as legal advisor to EveryMatrix Limited. The Independent Bid Committee has retained Penser by Carnegie and Carnegie Investment Bank AB (publ) as financial advisors and Snellman Advokatbyrå AB as legal advisor in connection with the Offer.Board Change • Sep 13High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent Director Simon Blomqvist was the last director to join the board, commencing their role in 2024. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.Reported Earnings • Aug 08Second quarter 2024 earnings releasedSecond quarter 2024 results: Revenue: kr15.2m (up 42% from 2Q 2023). Net income: kr1.20m (up kr2.55m from 2Q 2023). Profit margin: 7.9% (up from net loss in 2Q 2023). The move to profitability was driven by higher revenue. Revenue is forecast to grow 21% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 79% per year but the company’s share price has only increased by 9% per year, which means it is significantly lagging earnings growth.New Risk • May 09New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -kr4.0m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risk Less than 1 year of cash runway based on free cash flow trend (-kr4.0m free cash flow). Minor Risks Share price has been volatile over the past 3 months (8.6% average weekly change). Revenue is less than US$5m (kr49m revenue, or US$4.5m). Market cap is less than US$100m (€13.7m market cap, or US$14.7m).Valuation Update With 7 Day Price Move • May 07Investor sentiment improves as stock rises 15%After last week's 15% share price gain to €3.87, the stock trades at a trailing P/E ratio of 73.4x. Average forward P/E is 54x in the Entertainment industry in Germany. Total returns to shareholders of 4.6% over the past three years.Reported Earnings • Apr 22Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 5.2% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 54% per year but the company’s share price has fallen by 2% per year, which means it is significantly lagging earnings.Valuation Update With 7 Day Price Move • Mar 15Investor sentiment improves as stock rises 33%After last week's 33% share price gain to €4.24, the stock trades at a trailing P/E ratio of 76.5x. Average forward P/E is 9x in the Entertainment industry in Germany. Total loss to shareholders of 13% over the past year.Reported Earnings • Mar 10Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 4.7% growth forecast for the Entertainment industry in Germany.Reported Earnings • Aug 10Second quarter 2023 earnings releasedSecond quarter 2023 results: Revenue: kr10.7m (up 20% from 2Q 2022). Net loss: kr1.35m (loss widened 58% from 2Q 2022). Revenue is forecast to grow 27% p.a. on average during the next 3 years, compared to a 2.3% growth forecast for the Entertainment industry in Germany.Reported Earnings • Mar 07Full year 2022 earnings released: kr0.89 loss per share (vs kr2.93 loss in FY 2021)Full year 2022 results: kr0.89 loss per share (improved from kr2.93 loss in FY 2021). Revenue: kr38.6m (up 176% from FY 2021). Net loss: kr3.17m (loss narrowed 57% from FY 2021). Revenue is forecast to grow 29% p.a. on average during the next 3 years, compared to a 5.9% growth forecast for the Entertainment industry in Germany.Board Change • Apr 27No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 4 experienced directors. No highly experienced directors. No independent directors (4 non-independent directors). Board Member Martin Fagerlund was the last director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.Reported Earnings • Mar 10Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: kr2.50 loss per share. Revenue: kr14.0m (up 37% from FY 2020). Net loss: kr7.45m (loss widened kr6.89m from FY 2020). Revenue was in line with analyst estimates.収支内訳Fantasma Games の稼ぎ方とお金の使い方。LTMベースの直近の報告された収益に基づく。収益と収入の歴史DUSE:7V5 収益、費用、利益 ( )SEK Millions日付収益収益G+A経費研究開発費30 Jun 2453238031 Mar 2449-137031 Dec 2350237030 Sep 2352036030 Jun 2349132031 Mar 2347130031 Dec 2239-328030 Sep 2232-626030 Jun 2224-823031 Mar 2218-920031 Dec 2114-717030 Sep 2113-617030 Jun 2116-114031 Mar 2114012031 Dec 2013-110031 Dec 180-430質の高い収益: 7V5 非現金収入 のレベルが高いです。利益率の向上: 7V5の現在の純利益率 (3.8%)は、昨年(1.8%)よりも高くなっています。フリー・キャッシュフローと収益の比較過去の収益成長分析収益動向: 7V5過去 5 年間で収益を上げており、収益は年間47.1%増加しています。成長の加速: 7V5の過去 1 年間の収益成長率 ( 134% ) は、5 年間の平均 ( 年間47.1%を上回っています。収益対業界: 7V5の過去 1 年間の収益成長率 ( 134% ) はEntertainment業界-6.5%を上回りました。株主資本利益率高いROE: 7V5の 自己資本利益率 ( 6.1% ) は 低い とみなされます。総資産利益率使用総資本利益率過去の好業績企業の発掘7D1Y7D1Y7D1YMedia 、過去の業績が好調な企業。View Financial Health企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2024/10/14 21:23終値2024/10/14 00:00収益2024/06/30年間収益2023/12/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレークこのレポートを生成するために使用した分析モデルの詳細は、当社のGitHubページでご覧いただけます。また、レポートの活用方法に関するガイドやYouTubeのチュートリアルも用意しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋Fantasma Games AB (publ) 1 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。1 アナリスト機関Anton HoofRedeye
Reported Earnings • Aug 08Second quarter 2024 earnings releasedSecond quarter 2024 results: Revenue: kr15.2m (up 42% from 2Q 2023). Net income: kr1.20m (up kr2.55m from 2Q 2023). Profit margin: 7.9% (up from net loss in 2Q 2023). The move to profitability was driven by higher revenue. Revenue is forecast to grow 21% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 79% per year but the company’s share price has only increased by 9% per year, which means it is significantly lagging earnings growth.
Reported Earnings • Apr 22Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 5.2% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 54% per year but the company’s share price has fallen by 2% per year, which means it is significantly lagging earnings.
Reported Earnings • Mar 10Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 4.7% growth forecast for the Entertainment industry in Germany.
Reported Earnings • Aug 10Second quarter 2023 earnings releasedSecond quarter 2023 results: Revenue: kr10.7m (up 20% from 2Q 2022). Net loss: kr1.35m (loss widened 58% from 2Q 2022). Revenue is forecast to grow 27% p.a. on average during the next 3 years, compared to a 2.3% growth forecast for the Entertainment industry in Germany.
Reported Earnings • Mar 07Full year 2022 earnings released: kr0.89 loss per share (vs kr2.93 loss in FY 2021)Full year 2022 results: kr0.89 loss per share (improved from kr2.93 loss in FY 2021). Revenue: kr38.6m (up 176% from FY 2021). Net loss: kr3.17m (loss narrowed 57% from FY 2021). Revenue is forecast to grow 29% p.a. on average during the next 3 years, compared to a 5.9% growth forecast for the Entertainment industry in Germany.
Reported Earnings • Mar 10Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: kr2.50 loss per share. Revenue: kr14.0m (up 37% from FY 2020). Net loss: kr7.45m (loss widened kr6.89m from FY 2020). Revenue was in line with analyst estimates.
お知らせ • Oct 22Nasdaq Updates the Observation Status for Fantasma GamesOn September 18, 2024, the shares in Fantasma Games AB (publ) (the “Company”) were given observation status with reference to a public takeover offer from EveryMatrix Software Limited. On October 11, EveryMatrix Software Limited issued a press release with information that EveryMatrix Software Limited would achieve control of 95.19% of the shares in the Company. The press release further stated that EveryMatrix Software Limited intended to initiate compulsory redemption of the remaining shares in the Company and to seek a delisting of the Company’s shares from Nasdaq First North Growth Market. On October 11, 2024, the Company issued a press release with information that the Company had resolved to submit an application for delisting of its shares from Nasdaq First North Growth Market. Nasdaq Stockholm AB has also received such an application from the Company. The rules of Nasdaq First North Growth Market state that an issuer may be given observation status if the issuer has applied to have the shares removed from trading. With reference to the above, Nasdaq Stockholm AB decides to update the observation status for the shares in Fantasma Games AB (publ) (FAGA, ISIN code SE0015557053, order book ID 218967).
お知らせ • Oct 11EveryMatrix Limited completed the acquisition of Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders.EveryMatrix Limited made an offer to acquire Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders for approximately SEK 210 million on September 18, 2024. EveryMatrix offers a cash consideration of SEK 59 per share in Fantasma, corresponding to a value of all shares in the Company of SEK 209.8 million. The Offer represents a premium of 40% compared to the closing price of Fantasma’s shares on Nasdaq First North on 17 September 2024 of SEK 48.60. The Independent Bid Committee of Fantasma Games AB (publ) (“Fantasma” or the “Company”) has unanimously resolved to recommend the shareholders of Fantasma to accept EveryMatrix Software Limited’s public offer. The acceptance period for the Offer is expected to commence on 19 September 2024 and end on or around 10 October 2024, subject to any extensions. Completion of the Offer is conditional upon, among other things, the Offer being accepted to such extent that EveryMatrix becomes the owner of more than 90 per cent of the total number of outstanding shares in the Company. EveryMatrix has reserved the right to waive one or several of the conditions for completion of the Offer. EveryMatrix has obtained irrevocable undertakings to accept the Offer from several of the Company’s largest shareholders. Accordingly, irrevocable undertakings to accept the Offer from shareholders representing in total 50.79% of all shares in Fantasma have been obtained. Fantasma’s Independent Bid Committee, comprising the independent members of Fantasma’s board of directors Antonia Svensson, Johan Styren and Johan Köningslehner, recommends the shareholders of Fantasma to accept the Offer. The Independent Bid Committee has obtained a fairness opinion (attached to this press release) from the independent expert Svalner Skatt & Transaktion KB (“Svalner”) according to which the Offer, in Svalner’s opinion, is fair to Fantasma’s shareholders from a financial point of view. Svalner receives a fixed fee for the fairness opinion that is not dependent on the outcome of the Offer. Eric Holmberg, Chairman of the Board, and Martin Fagerlund, Board member, have undertaken towards EveryMatrix to accept the Offer. Caroline Jägenstedt Wikman and Erika Olofsson of Gernandt & Danielsson Advokatbyrå KB acted as legal advisor to EveryMatrix Limited. The Independent Bid Committee has retained Penser by Carnegie and Carnegie Investment Bank AB (publ) as financial advisors and Snellman Advokatbyrå AB as legal advisor in connection with the Offer. EveryMatrix Limited completed the acquisition of Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders on October 10, 2024. The Offer was accepted by shareholders holding 85.65 per cent of all shares in Fantasma during the acceptance period that ended on 10 October 2024. EveryMatrix has decided to complete the Offer and acquire the shares tendered in the Offer. This means that EveryMatrix, together with shares acquired by EveryMatrix outside the Offer as well as an irrevocable and unconditional sale commitment, will become the owner of 95.19 per cent of all shares in Fantasma. Settlement in respect of the shares tendered in the Offer is expected to commence on or around 18 October 2024. EveryMatrix has decided not to extend the acceptance period and the Offer is therefore closed. EveryMatrix intends to commence a compulsory buy-out procedure in accordance with the Swedish Companies Act (Sw. aktiebolagslagen (2005:551)) in respect of the remaining shares in Fantasma not owned by EveryMatrix as well as promote a delisting of the shares in Fantasma from Nasdaq First North Growth Market.
お知らせ • Sep 20EveryMatrix Limited made an offer to acquire Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders for approximately SEK 210 million.EveryMatrix Limited made an offer to acquire Fantasma Games AB (publ) (OM:FAGA) from CF Digital Developments AB, Dundo AB, KL Capital AB and other shareholders for approximately SEK 210 million on September 18, 2024. EveryMatrix offers a cash consideration of SEK 59 per share in Fantasma, corresponding to a value of all shares in the Company of SEK 209.8 million. The Offer represents a premium of 40% compared to the closing price of Fantasma’s shares on Nasdaq First North on 17 September 2024 of SEK 48.60. The Independent Bid Committee of Fantasma Games AB (publ) (“Fantasma” or the “Company”) has unanimously resolved to recommend the shareholders of Fantasma to accept EveryMatrix Software Limited’s public offer. The acceptance period for the Offer is expected to commence on 19 September 2024 and end on or around 10 October 2024, subject to any extensions. Completion of the Offer is conditional upon, among other things, the Offer being accepted to such extent that EveryMatrix becomes the owner of more than 90 per cent of the total number of outstanding shares in the Company. EveryMatrix has reserved the right to waive one or several of the conditions for completion of the Offer. EveryMatrix has obtained irrevocable undertakings to accept the Offer from several of the Company’s largest shareholders. Accordingly, irrevocable undertakings to accept the Offer from shareholders representing in total 50.79% of all shares in Fantasma have been obtained. Fantasma’s Independent Bid Committee, comprising the independent members of Fantasma’s board of directors Antonia Svensson, Johan Styren and Johan Köningslehner, recommends the shareholders of Fantasma to accept the Offer. The Independent Bid Committee has obtained a fairness opinion (attached to this press release) from the independent expert Svalner Skatt & Transaktion KB (“Svalner”) according to which the Offer, in Svalner’s opinion, is fair to Fantasma’s shareholders from a financial point of view. Svalner receives a fixed fee for the fairness opinion that is not dependent on the outcome of the Offer. Eric Holmberg, Chairman of the Board, and Martin Fagerlund, Board member, have undertaken towards EveryMatrix to accept the Offer. Caroline Jägenstedt Wikman and Erika Olofsson of Gernandt & Danielsson Advokatbyrå KB acted as legal advisor to EveryMatrix Limited. The Independent Bid Committee has retained Penser by Carnegie and Carnegie Investment Bank AB (publ) as financial advisors and Snellman Advokatbyrå AB as legal advisor in connection with the Offer.
Board Change • Sep 13High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent Director Simon Blomqvist was the last director to join the board, commencing their role in 2024. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
Reported Earnings • Aug 08Second quarter 2024 earnings releasedSecond quarter 2024 results: Revenue: kr15.2m (up 42% from 2Q 2023). Net income: kr1.20m (up kr2.55m from 2Q 2023). Profit margin: 7.9% (up from net loss in 2Q 2023). The move to profitability was driven by higher revenue. Revenue is forecast to grow 21% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 79% per year but the company’s share price has only increased by 9% per year, which means it is significantly lagging earnings growth.
New Risk • May 09New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -kr4.0m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risk Less than 1 year of cash runway based on free cash flow trend (-kr4.0m free cash flow). Minor Risks Share price has been volatile over the past 3 months (8.6% average weekly change). Revenue is less than US$5m (kr49m revenue, or US$4.5m). Market cap is less than US$100m (€13.7m market cap, or US$14.7m).
Valuation Update With 7 Day Price Move • May 07Investor sentiment improves as stock rises 15%After last week's 15% share price gain to €3.87, the stock trades at a trailing P/E ratio of 73.4x. Average forward P/E is 54x in the Entertainment industry in Germany. Total returns to shareholders of 4.6% over the past three years.
Reported Earnings • Apr 22Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 5.2% growth forecast for the Entertainment industry in Germany. Over the last 3 years on average, earnings per share has increased by 54% per year but the company’s share price has fallen by 2% per year, which means it is significantly lagging earnings.
Valuation Update With 7 Day Price Move • Mar 15Investor sentiment improves as stock rises 33%After last week's 33% share price gain to €4.24, the stock trades at a trailing P/E ratio of 76.5x. Average forward P/E is 9x in the Entertainment industry in Germany. Total loss to shareholders of 13% over the past year.
Reported Earnings • Mar 10Full year 2023 earnings released: EPS: kr0.64 (vs kr0.95 loss in FY 2022)Full year 2023 results: EPS: kr0.64 (up from kr0.95 loss in FY 2022). Revenue: kr50.3m (up 30% from FY 2022). Net income: kr2.27m (up kr5.44m from FY 2022). Profit margin: 4.5% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 4.7% growth forecast for the Entertainment industry in Germany.
Reported Earnings • Aug 10Second quarter 2023 earnings releasedSecond quarter 2023 results: Revenue: kr10.7m (up 20% from 2Q 2022). Net loss: kr1.35m (loss widened 58% from 2Q 2022). Revenue is forecast to grow 27% p.a. on average during the next 3 years, compared to a 2.3% growth forecast for the Entertainment industry in Germany.
Reported Earnings • Mar 07Full year 2022 earnings released: kr0.89 loss per share (vs kr2.93 loss in FY 2021)Full year 2022 results: kr0.89 loss per share (improved from kr2.93 loss in FY 2021). Revenue: kr38.6m (up 176% from FY 2021). Net loss: kr3.17m (loss narrowed 57% from FY 2021). Revenue is forecast to grow 29% p.a. on average during the next 3 years, compared to a 5.9% growth forecast for the Entertainment industry in Germany.
Board Change • Apr 27No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 4 experienced directors. No highly experienced directors. No independent directors (4 non-independent directors). Board Member Martin Fagerlund was the last director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.
Reported Earnings • Mar 10Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: kr2.50 loss per share. Revenue: kr14.0m (up 37% from FY 2020). Net loss: kr7.45m (loss widened kr6.89m from FY 2020). Revenue was in line with analyst estimates.