Next Games Oyj
OTC:NXXTF
Intrinsic Value
Next Games Oyj engages in developing of social mobile games based on entertainment franchises, such as movies, television shows and books. [ Read More ]
There is not enough data to reliably calculate the intrinsic value of NXXTF.
Next Games Oyj's market capitalization is 66.1m USD.
NXXTF stock price is 2.2 USD.
NXXTF.
NXXTF. Open DCF Valuation
NXXTF. Open Relative Valuation
NXXTF.
NXXTF has positive Net Debt. This means that the company has more debt (3m EUR) than cash and short-term investments (2m EUR).
NXXTF's Revenue has dropped by 7% over the past 12 months.
NXXTF's ROIC (Return on Invested Capital) has decreased in the last 3 years from -14% to -20%, and is approaching profitability.
NXXTF's ROE (Return on Equity) has decreased in the last 3 years from -18% to -28%, and is approaching profitability.
NXXTF's Revenue is forecast to grow at a rate of 31% per year over the next 3 years.
NXXTF's short-term liabilties (11m EUR) exceed its short-term assets (7m EUR).
NXXTF's long-term assets (34m EUR) exceed its long-term liabilties (15m EUR).
NXXTF has negative Operating Income for the last twelve months.
NXXTF has negative Net Income for the last twelve months.
NXXTF's ROE (Return on Equity) for the past 12 months is negative and is equal to -28%.
NXXTF's ROIC (Return on Invested Capital) for the past 12 months is negative and is equal to -20%.
NXXTF has positive Gross Profit for the last twelve months.
NXXTF has negative Free Cash Flow for the last twelve months.
NXXTF's D/E (Debt to Equity) is very low and is equal to 0.18.
NXXTF's Altman Z-Score is very low and is equal to 0.75.
NXXTF has negative three-year average ROE (Return on Equity): -25%. The company is not efficient at transforming stockholders' equity into net income.
NXXTF has negative three-year average ROIC (Return on Invested Capital): -20%. The company is not efficient at using invested capital to generate operating income.
NXXTF doesn't generate enough operating income (-6m EUR) to safely cover interest payments on its debt (100k EUR).
Fundamental Analysis
Next Games Oyj
Balance Sheet Decomposition
Next Games Oyj
| Current Assets | 7.2m |
| Cash & Short-Term Investments | 2.2m |
| Receivables | 5m |
| Non-Current Assets | 26.3m |
| PP&E | 4.2m |
| Intangibles | 19.4m |
| Other Non-Current Assets | 2.7m |
| Current Liabilities | 10.5m |
| Accounts Payable | 2.5m |
| Accrued Liabilities | 5.1m |
| Other Current Liabilities | 2.9m |
| Non-Current Liabilities | 4.4m |
| Long-Term Debt | 3.4m |
| Other Non-Current Liabilities | 1m |
Earnings Waterfall
Next Games Oyj
|
Revenue
|
25.2m
EUR
|
|
Cost of Revenue
|
-11.7m
EUR
|
|
Gross Profit
|
13.5m
EUR
|
|
Operating Expenses
|
-19.1m
EUR
|
|
Operating Income
|
-5.6m
EUR
|
|
Other Expenses
|
300k
EUR
|
|
Net Income
|
-5.3m
EUR
|
Free Cash Flow Analysis
Next Games Oyj
NXXTF Profitability Score
Profitability Due Diligence
Next Games Oyj's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
Score
Next Games Oyj's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
NXXTF Solvency Score
Solvency Due Diligence
Next Games Oyj's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Next Games Oyj's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NXXTF Price Targets Summary
Next Games Oyj
Shareholder Return
NXXTF Price
Next Games Oyj
| Average Annual Return | 70.18% |
| Standard Deviation of Annual Returns | 112.71% |
| Max Drawdown | -52% |
| Market Capitalization | 66.1m USD |
| Shares Outstanding | 30 039 885 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Next Games Oyj
Country
Industry
Market Cap
Dividend Yield
Description
Next Games Oyj engages in developing of social mobile games based on entertainment franchises, such as movies, television shows and books. The company is headquartered in Helsinki, Etela-Suomen and currently employs 121 full-time employees. The company went IPO on 2017-03-23. The firm develops games in cooperation with the license owners of the entertainment products to ensure a tight connection between the game and the original entertainment product, for instance a television series. Its game portfolio includes The Walking Dead: No Man's Land and Compass Point: West. The games are distributed via the Apple App Store and Google Play. The games are developed for mobile devices and are downloaded for free, while virtual players’ products are purchased with the real money. The primary geographical markets for the Company are North America and Europe. The firm cooperates with entertainment enterprises AMC Networks Inc. and Lionsgate Entertainment Inc., which are also shareholders in the Company.
You don't have any saved screeners yet
