MAG Interactive AB (publ)
MAG Interactive AB (publ) develops and publishes mobile games worldwide. It offers casual social games through QuizDuel, Crozzle, Wordzee, Primetime, Word Mansion, Tile Mansion, Ruzzle, Word Domination, and WordBrain, as well as Wordalot, word games, and trivia. The company distributes its games through digital app stores. MAG Interactive AB (publ) was incorporated in 2010 and is headquartered in… Read more
MAG Interactive AB (publ) (MAGI) - Net Assets
Latest net assets as of November 2025: Skr297.27 Million SEK
Based on the latest financial reports, MAG Interactive AB (publ) (MAGI) has net assets worth Skr297.27 Million SEK as of November 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr374.22 Million) and total liabilities (Skr76.94 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr297.27 Million |
| % of Total Assets | 79.44% |
| Annual Growth Rate | 12.23% |
| 5-Year Change | -7.8% |
| 10-Year Change | 162.91% |
| Growth Volatility | 31.63 |
MAG Interactive AB (publ) - Net Assets Trend (2015–2025)
This chart illustrates how MAG Interactive AB (publ)'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for MAG Interactive AB (publ) (2015–2025)
The table below shows the annual net assets of MAG Interactive AB (publ) from 2015 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-08-31 | Skr298.18 Million | -10.98% |
| 2024-08-31 | Skr334.97 Million | -1.25% |
| 2023-08-31 | Skr339.22 Million | +0.96% |
| 2022-08-31 | Skr335.99 Million | +3.89% |
| 2021-08-31 | Skr323.42 Million | +3.05% |
| 2020-08-31 | Skr313.84 Million | -5.16% |
| 2019-08-31 | Skr330.91 Million | -3.86% |
| 2018-08-31 | Skr344.18 Million | +92.39% |
| 2017-08-31 | Skr178.90 Million | +57.74% |
| 2016-08-31 | Skr113.42 Million | +20.57% |
| 2015-08-31 | Skr94.06 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to MAG Interactive AB (publ)'s total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 84.3% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (August 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr14.72 Million | 4.94% |
| Common Stock | Skr688.00K | 0.23% |
| Other Comprehensive Income | Skr-405.00K | -0.14% |
| Other Components | Skr283.18 Million | 94.97% |
| Total Equity | Skr298.18 Million | 100.00% |
MAG Interactive AB (publ) Competitors by Market Cap
The table below lists competitors of MAG Interactive AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
PT Segar Kumala Indonesia Tbk
JK:BUAH
|
$6.55 Million |
|
Japan Real Estate Investment Corporation
F:JUA
|
$6.55 Million |
|
TWIM Corp.
KQ:290090
|
$6.55 Million |
|
Supra Boga Lestari Tbk
JK:RANC
|
$6.55 Million |
|
Recon Technology Ltd
NASDAQ:RCON
|
$6.55 Million |
|
Sigma Solve Limited
NSE:SIGMA
|
$6.55 Million |
|
Olenox Industries Inc.
NASDAQ:OLOX
|
$6.54 Million |
|
Global Interactive Technologies, Inc
NASDAQ:GITS
|
$6.54 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in MAG Interactive AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 334,972,000 to 298,184,000, a change of -36,788,000 (-11.0%).
- Net loss of 9,414,000 reduced equity.
- Dividend payments of 26,495,000 reduced retained earnings.
- Other comprehensive income decreased equity by 1,252,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr-9.41 Million | -3.16% |
| Dividends Paid | Skr26.50 Million | -8.89% |
| Other Comprehensive Income | Skr-1.25 Million | -0.42% |
| Other Changes | Skr373.00K | +0.13% |
| Total Change | Skr- | -10.98% |
Book Value vs Market Value Analysis
This analysis compares MAG Interactive AB (publ)'s book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.46x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 1.45x to 0.46x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-08-31 | Skr3.57 | Skr5.18 | x |
| 2016-08-31 | Skr4.31 | Skr5.18 | x |
| 2017-08-31 | Skr9.16 | Skr5.18 | x |
| 2018-08-31 | Skr13.07 | Skr5.18 | x |
| 2019-08-31 | Skr12.57 | Skr5.18 | x |
| 2020-08-31 | Skr11.91 | Skr5.18 | x |
| 2021-08-31 | Skr11.66 | Skr5.18 | x |
| 2022-08-31 | Skr12.03 | Skr5.18 | x |
| 2023-08-31 | Skr12.80 | Skr5.18 | x |
| 2024-08-31 | Skr12.64 | Skr5.18 | x |
| 2025-08-31 | Skr11.25 | Skr5.18 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently MAG Interactive AB (publ) utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -3.16%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -3.41%
- • Asset Turnover: 0.76x
- • Equity Multiplier: 1.21x
- Recent ROE (-3.16%) is below the historical average (4.62%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 41.50% | 25.52% | 1.21x | 1.35x | Skr29.63 Million |
| 2016 | 25.84% | 11.10% | 1.80x | 1.29x | Skr17.96 Million |
| 2017 | 9.00% | 4.80% | 1.26x | 1.49x | Skr-1.79 Million |
| 2018 | -17.37% | -27.57% | 0.52x | 1.21x | Skr-94.21 Million |
| 2019 | -4.16% | -7.95% | 0.46x | 1.14x | Skr-46.84 Million |
| 2020 | -5.53% | -7.98% | 0.53x | 1.31x | Skr-48.76 Million |
| 2021 | 2.17% | 2.45% | 0.60x | 1.47x | Skr-25.31 Million |
| 2022 | 3.36% | 3.45% | 0.71x | 1.37x | Skr-22.30 Million |
| 2023 | 0.17% | 0.15% | 0.83x | 1.28x | Skr-33.36 Million |
| 2024 | -0.96% | -1.13% | 0.70x | 1.20x | Skr-36.71 Million |
| 2025 | -3.16% | -3.41% | 0.76x | 1.21x | Skr-39.23 Million |
Industry Comparison
This section compares MAG Interactive AB (publ)'s net assets metrics with peer companies in the Electronic Gaming & Multimedia industry.
Industry Context
- Industry: Electronic Gaming & Multimedia
- Average net assets among peers: $201,469,184
- Average return on equity (ROE) among peers: -22.88%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| MAG Interactive AB (publ) (MAGI) | Skr297.27 Million | 41.50% | 0.26x | $6.55 Million |
| BRAVE (BRAVE) | $6.57 Million | -257.66% | 2.59x | $1.26K |
| Coffee Stain Group B (COFFEE-B) | $1.46 Billion | 13.19% | 1.75x | $14.02K |
| Enad Global 7 AB (EG7) | $250.13 Million | -11.23% | 1.84x | $42.96 Million |
| Envar Holding AB (ENVAR) | $21.81 Million | 4.19% | 0.41x | $31.89K |
| Fantasma Games AB (FAGA) | $31.93 Million | 7.12% | 0.51x | $10.81 Million |
| Flexion Mobile PLC (FLEXM) | $13.08 Million | 4.11% | 1.13x | $8.27 Million |
| Fragbite Group AB (FRAG) | $161.51 Million | -63.84% | 1.37x | $2.89 Million |
| Fsport AB (FSPORT) | $48.55 Million | -32.26% | 0.07x | $118.91K |
| GiG Software PLC (GIG-SDB) | $11.93 Million | -0.52% | 6.35x | $44.07 Million |
| Hacksaw (HACK) | $13.19 Million | 108.13% | 0.95x | $1.26 Billion |