Data is not available at this time.
Don't Nod Entertainment S.A. is a French video game developer and publisher specializing in narrative-driven adventure, action, and role-playing games across consoles, PCs, and mobile platforms. The company has carved a niche in the Electronic Gaming & Multimedia sector by focusing on emotionally engaging storytelling and innovative gameplay mechanics, distinguishing itself from larger competitors. Its portfolio includes critically acclaimed titles that appeal to a global audience, reinforcing its reputation as a creative force in indie and mid-tier gaming. Operating in a highly competitive industry dominated by major studios, Don't Nod leverages its agility and artistic vision to target underserved segments, particularly fans of immersive single-player experiences. While its market share is modest compared to industry giants, its strong brand loyalty and consistent critical reception position it well for sustained growth in the evolving gaming landscape.
In its latest fiscal year, Don't Nod reported revenue of €3.3 million, overshadowed by a net loss of €64.3 million, reflecting significant challenges in scaling profitability. The diluted EPS of -€4.92 underscores these struggles, though operating cash flow of €3.1 million suggests some operational resilience. High capital expenditures of €27.1 million indicate aggressive investments in future game development, which may pressure short-term margins.
The company’s negative earnings highlight inefficiencies in converting creative output into sustainable profits, likely due to high development costs and marketing expenses typical of the gaming industry. Operating cash flow positivity is a silver lining, but the substantial capex outlay raises questions about near-term capital allocation and ROI, particularly as it competes with better-funded peers.
Don't Nod’s financial health appears strained, with no reported cash reserves and €1.6 million in total debt. The absence of cash equivalents and reliance on external financing could limit flexibility, especially given the capital-intensive nature of game development. Investors should monitor liquidity closely, as the company may require additional funding to support its pipeline and navigate cyclical demand.
Growth prospects hinge on the success of upcoming titles and potential franchise expansions, though historical losses temper optimism. The company does not pay dividends, reinvesting all resources into R&D and IP creation. This aligns with industry norms but may deter income-focused investors until profitability stabilizes.
With a market cap of €10.6 million and a beta of 0.525, Don't Nod is viewed as a high-risk, speculative play. The valuation reflects skepticism about near-term earnings recovery, though its niche appeal and creative pedigree could attract long-term believers if execution improves.
Don't Nod’s strategic edge lies in its storytelling expertise and loyal fanbase, but execution risks and funding needs remain critical hurdles. The outlook depends on balancing artistic ambition with financial discipline, leveraging partnerships, and diversifying revenue streams (e.g., licensing) to mitigate cyclicality. Success in upcoming releases will be pivotal for investor confidence.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |