Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Frontier Developments PLC
LSE:FDEV
|
UK |
|
D
|
Delfi Ltd
OTC:PEFDF
|
SG |
|
S
|
STRABAG SE
XMUN:XD4
|
AT |
|
Rapid Dose Therapeutics Corp
OTC:RDTCF
|
CA |
|
M
|
Malteries Franco Belges SA
F:91U
|
FR |
|
Trevi Finanziaria Industriale SpA
MIL:TFIN
|
IT |
|
S
|
Setopia Co Ltd
KOSDAQ:222810
|
KR |
|
Parrot SA
OTC:PAOTF
|
FR |
|
CDN Maverick Capital Corp
F:338B
|
CA |
|
N
|
Nishat (Chunian) Ltd
KAR:NCL
|
PK |
|
B
|
Bigcommerce Holdings Inc
F:BI1
|
US |
|
N
|
Nine Energy Service Inc
AMEX:NINE
|
US |
|
V
|
Vantage Towers AG
OTC:VTWRF
|
DE |
|
LG Electronics Inc
KRX:066570
|
KR |
|
P
|
PCCS Group Bhd
KLSE:PCCS
|
MY |
|
E
|
Egis Co Ltd
KOSDAQ:261520
|
KR |
|
Metrovacesa SA
MAD:MVC
|
ES |
|
Rigaku Holdings Corp
TSE:268A
|
JP |
|
China Television Media Ltd
SSE:600088
|
CN |
|
A
|
Apple Inc
XMUN:APC
|
US |
|
UTZ Brands Inc
NYSE:UTZ
|
US |
|
A
|
Accenture PLC
F:CSA
|
IE |
|
K
|
Koike Sanso Kogyo Co Ltd
TSE:6137
|
JP |
|
C
|
Coca-Cola HBC AG
ATHEX:EEE
|
CH |
Revenue depends on the performance and release timing of owned game franchises, making annual growth uneven. Game development requires substantial cash investment, while capitalization and amortization affect reported operating results; operating cash generation has nevertheless remained positive across profitable and loss-making years.
The latest results showed renewed revenue growth and higher reported profit and free cash flow, but operating profit included substantial expenditure-credit income and a one-off transitional credit. This is a marked recovery within the same franchise-led, development-intensive model rather than clear evidence that its underlying earnings pattern has changed.
Whether operating cash flow continues to cover development spending as expenditure-credit receivables convert and the one-off transitional credit passes.
| Metric | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 37.4m | 34.2m | 89.7m | 76.1m | 90.7m | 114m | 104.6m | 89.3m | 90.6m | ||
| (10m) | (10.1m) | (35m) | (24.5m) | (27.5m) | (40.4m) | (37.2m) | (28m) | (27.3m) | (34.9m) | |
| 27.4m | 24.1m | 54.6m | 51.6m | 63.2m | 73.6m | 67.3m | 61.3m | 63.3m | 69.9m | |
| (19.6m) | (21.3m) | (35.3m) | (34.9m) | (43.2m) | (64.7m) | (75.8m) | (71.4m) | (50.7m) | (44.8m) | |
| (11.9m) | (12.7m) | (19.9m) | (18.3m) | (20.7m) | (23.4m) | (24m) | (23m) | (20.2m) | (24.1m) | |
| (7.4m) | (8.2m) | (14.5m) | (15.6m) | (21.3m) | (10.9m) | (11.8m) | (18m) | (11m) | (32m) | |
| (241k) | (390k) | (883k) | (1.1m) | (1.2m) | (30.5m) | (40.1m) | (35.2m) | (23.4m) | — | |
| — | — | — | — | — | — | — | 4.9m | 3.9m | 11.3m | |
| 7.8m | 2.8m | 19.4m | 16.6m | 19.9m | 8.9m | (8.5m) | (10.1m) | 12.7m | ||
| 21k | 81k | 289k | (401k) | (731k) | (592k) | 71k | (12k) | (232k) | 310k | |
| — | — | — | — | — | (7.4m) | (18.1m) | (18.3m) | 0 | — | |
| 7.8m | 2.9m | 19.7m | 16.2m | 19.2m | 944k | (26.5m) | (28.4m) | 12.4m | 25.3m | |
| (102k) | 713k | (1.7m) | (329k) | 2.4m | 8.7m | 5.6m | 7m | 4m | 1.9m | |
| 7.7m | 3.6m | 18m | 15.9m | 21.6m | 9.6m | (20.9m) | (21.5m) | 16.4m | 27.3m | |
| 7.7m | 3.6m | 18m | 15.9m | 21.6m | 9.6m | (20.9m) | (21.5m) | 16.4m | ||
| 0.22 | 0.09 | 0.45 | 0.39 | 0.53 | 0.24 | (0.54) | (0.56) | 0.41 |
© 2026 Alpha Spread Limited. All Rights Reserved.
www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.
Alpha Spread
Preferences
We rebuilt our DCF valuation models from the ground up and upgraded how Intrinsic Value is calculated. Alpha Spread now selects the method that best fits each company.
You can now see how the new methodology performed across thousands of stocks on our new Valuation Backtest page. We update the results at the end of every month.
By using Alpha Spread you are agreeing to our Terms of Service and Privacy Policy.
By using Alpha Spread you are agreeing to our Terms of Service and Privacy Policy.
Stock intrinsic value is the real worth of a company's stock, based on its financial health and performance.
Instead of looking at the stock's current market price, which can change due to people's opinions and emotions, intrinsic value helps us understand if a stock is truly a good deal or not.
By focusing on the company's actual financial strength, like its earnings and debts, we can make better decisions about which stocks to buy and when.
Read more