MGI - Media and Games Invest SE

MGI - Media and Games Invest SE

M8G.F
MGI - Media and Games Invest SEundefined flagFrankfurt Stock Exchange
3.77
EUR
+0.10
- -
706.46MMarket Cap
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
TTM
Revenue per Share
0.02
0.06
0.03
- -
0.04
- -
0.77
1.39
1.64
1.79
2.08
2.02
2.52
2.57
Basic EPS, GAAP
-0.12
-0.03
-0.65
-0.18
0.09
-0.14
0.1
-0.01
0.04
0.11
-0.13
0.29
0.17
0.16
Free Cash Flow per Basic Share
-0.05
-0.04
-0.01
-0.13
-1.12
-0.19
-0.1
0.06
0.07
0.18
0.61
0.15
0.57
0.61
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
0.77
0.74
0.09
0.32
1.64
0.89
1.48
1.2
1.44
1.21
1.03
1.3
0.45
0.44
Tangible Book Value per Share
0.76
0.73
0.08
0.28
1.75
0.96
-1.08
-1.07
-1.12
-2.1
-3.01
-2.79
-3.09
-2.96
Basic Weighted Avg Shares
20
20
20
4
26
41
42
60
85
142
156
159
173
180
Sales/Revenue/Turnover
- -
1
1
- -
1
- -
33
84
141
253
325
322
437
464
Operating Margin (%)
-167.51
28.6
-17.14
- -
-130.03
-11,766.67
-13.84
-3.48
2.22
3.48
-7.84
10.29
17.73
20.44
Depreciation Expense
- -
- -
- -
- -
- -
- -
6
11
16
28
58
29
38
41
Net Income, GAAP
-2
-1
-13
-1
2
-6
4
- -
3
16
-20
47
29
28
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
- -
30.61
- -
- -
5.55
9.43
23.63
Profit Margin (%)
-484.7
-59.63
-2,128.29
- -
215.21
-95,583.33
13.22
-0.39
2.18
6.35
-6.26
14.51
6.59
6.12
Working Capital
5
14
- -
1
52
72
-8
1
14
40
2
-47
-64
-85
LT Debt
- -
- -
- -
- -
- -
28
26
65
96
346
392
349
448
447
Total Equity
15
14
2
1
46
40
159
169
177
307
322
352
451
431
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
0.82
- -
- -
4.14
8.36
9.06
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
3.95
- -
- -
16.94
15.63
14.45
Return on Common Equity (%)
-14.09
-4.59
-156.44
-44.56
10.32
-14.59
8.72
-0.48
3.13
10.92
-12.24
25.4
20.13
19.78

Capital Structure

FRC

in mil. unless spec.
Sep'24
Dec'24
Mar'25
ST Debt
- -
1
- -
LT Borrowings
445
446
447
LT Finance Leases
- -
2
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
186
187
187
Market Capitalization
598
546
548

Working Capital

FRC

in mil. unless spec.
Sep'24
Dec'24
Mar'25
Total Current Assets
184
239
185
Cash, Cash Equivalents & STI
119
166
123
Accounts Receivable, Net
65
61
62
Inventories
- -
- -
- -
Total Current Liabilities
249
303
271
Payables & Accruals
- -
- -
- -
ST Debt
- -
1
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
488.88%
24.18%
27.92%
Free Cash Flow
682.42%
181.12%
319.18%
Net Income, GAAP
-239.28%
-242.8%
-38.38%
Sales/Revenue/Turnover
- -
42.12%
35.72%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
69
76
78
99
322
2024
82
97
114
144
437
2025
109
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
0.01
0.01
0.25
0.03
0.29
2024
- -
0.04
0.04
0.08
0.17
2025
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
- -
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -

Company Description

APIChat
CEO
Remco Westermann
Full Time Employees
800
Sector
Technology
Industry
Software - Application
Address
Stureplan 6 Stockholm Sweden 114 35
IPO Date
Jul 21, 2011
Website
mgi-se.com
Business
Verve Group SE (formerly Media and Games Invest SE; Ticker: VER/VRV) operates a fast-growing, profitable AI-driven ad-software platform in the advertising technology sector that connects global advertiser demand with publisher ad-supply across emerging channels, enhancing campaign outcomes through proprietary first-party data from its content portfolio; the platform enables programmatic buying and selling of ad space on mobile in-app, mobile web, connected TV (CTV), digital out-of-home (DOOH), audio, and retail media via innovative solutions including ID-less targeting, contextual targeting with ATOM and Moments.AI, supply-side platforms (SSP) like those derived from Pubnative and Smaato, demand-side capabilities, data management, and brand safety tools prioritizing privacy-by-design, fraud prevention, sustainability, and transparency. The company serves brands, agencies, and publishers with over 1,000 software clients generating more than 100k USD annually, processes over 940 billion ad impressions yearly across 2.5 billion connected devices integrated into more than 20,000 apps and covering over 60% of US households, and maintains a global workforce exceeding 1,000 employees across 15+ locations. Verve's main operational presence spans North America (nearly 70% of revenue) and Europe, with key offices in Stockholm, New York, and Berlin; it is registered as a Societas Europaea in Sweden (registration number 517100-0143), lists shares on Nasdaq First North Premier Growth Market in Stockholm (Ticker: VER) and the Frankfurt Stock Exchange Scale segment (Ticker: VRV; ISIN: SE0018538068), and has secured bonds listed on both exchanges including ISIN SE0023848429. Founded in 2012 through the acquisition and turnaround of gamigo AG—a German games publisher that forms part of its remaining content ecosystem supporting ad-tech synergies—the company is headquartered in Stockholm, Sweden, following a 2023 relocation from Malta to align with Swedish market regulations. In June 2024, Verve Group SE completed a major rebranding from Media and Games Invest SE, approved at the Annual General Meeting, to reflect its full strategic pivot to digital media and ad-tech leadership with the mission "Let’s make media better," emphasizing responsible AI solutions in high-growth channels amid a revenue CAGR of 33% over the past four years to 437 million euros in 2024 at a 30% adjusted EBITDA margin; recent developments include a strategic collaboration with Google Cloud, ongoing share issuances for employee stock options, strong Q3 2025 performance on track for full-year guidance with robust Q4 momentum, and historical transformative acquisitions such as Verve Wireless (2020), KingsIsle and Smaato (2021), LKQD, Beemray, and Match2One (2021), which bolstered its one-stop programmatic platform while shifting media to over 80% of revenue.