Subscribe

Goodbye Kansas Group AB (publ) (GBK.ST)

SEK1.46 +0.00 (+0.14%)
SE STO Communication Services Entertainment
Address Hammarbyterrassen 3 120 30
Stockholm, SE
CEO Carsten Myhill
IPO 2019-11-11
ISIN SE0021627353

Explore sections of this company profile

Description

Goodbye Kansas Group AB (publ) specializes in delivering sophisticated visual content driven by technology. The company develops a wide array of products and services, leveraging augmented reality (AR), virtual reality (VR), visual effects (VFX) production, high-quality cinematics, performance capture, 3D scanning, lifelike digital humans, and real-time animation. Additionally, the company offers virtual training platforms, provides 3D/AR software-as-a-service (SaaS) solutions for the e-commerce sector, develops engaging location-based mobile games, and produces 3D animated films. It caters to a broad client base across the television, film, streaming, gaming, and online retail industries. Known previously as Bublar Group AB (publ), the organization rebranded to Goodbye Kansas Group AB (publ) in May 2021. Founded in 2015, its headquarters are located in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK1.46 +0.00 (+0.14%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
83.8K
Beta
1.38
Float Shares
12.03M
Free Float %
71.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.39% +28.67% +18.77% +17.86% -16.54% -11.77% -35.67% -99.62% -99.99% -99.99% -99.99%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.46
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-17.88
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    +1.4% Q1'26: +25.3% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    -261.5% Q1'26: +476.6% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    -10.4% Q1'26: +8.6% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    -18.3% Q1'26: +3.8% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    Q1'26: -27.4% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    +43.0% Q1'26: +13.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    -0.22× Q1'26: 0.79× (vs Q1'25)
Valuation Multiples From To
DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.30) × ERP
WACC = 48% × Ke + 52% × Kd (45.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 1.46
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Revenue
19.58M
est: 157.73M (-87.6%)
29.04M
est: 259.89M (-88.8%)
288.33M
est: 287.00M (+0.5%)
278.68M
est: 338.00M (-17.6%)
172.56M
est: 427.00M (-59.6%)
174.96M
est: 174.96M (+0.0%)
EBITDA
-5.30M
est: -38.75M (+86.3%)
-7.54M
est: -63.85M (+88.2%)
-46.44M
est: -70.51M (+34.1%)
93.27M
est: -83.04M (+212.3%)
-3.99M
est: -24.14M (+83.5%)
-30.37M
est: -9.89M (-207.1%)
EBIT
-9.80M
est: -67.25M (+85.4%)
-15.59M
est: -110.80M (+85.9%)
-116.79M
est: -122.36M (+4.6%)
-106.11M
est: -144.10M (+26.4%)
-4.64M
est: -130.89M (+96.5%)
-32.05M
est: -53.63M (+40.2%)
Net Income
-10.11M
est: -31.49B (+100.0%)
-16.57M
est: -23.32B (+99.9%)
-126.41M
est: -16.98B (+99.3%)
-109.09M
est: -6.37B (+98.3%)
-4.72M
est: -802.97M (+99.4%)
-35.12M
SGA
est: 68.15M (-100.0%)
est: 112.29M (-100.0%)
92.66M
est: 124.00M (-25.3%)
est: 146.04M (-100.0%)
est: 27.44M (-100.0%)
est: 11.24M (-100.0%)
EPS
-175.65
est: -953.67 (+81.6%)
-221.65
est: -706.06 (+68.6%)
-68.06
est: -514.06 (+86.8%)
-1.87
est: -192.77 (+99.0%)
-0.26
est: -21.42 (+98.8%)
-0.94
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-21 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-20 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-19 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-18 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-15 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-13 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-12 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-05 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-9.42M
OE per share TTM
-0.30
Owner's Yield
-16.32%
Maintenance CapEx ratio
5.54%
Maint CapEx / Avg PPE
1.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-269.3K
Shares Outstanding
16.88M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Stefan Danieli MD & President 2M male
Anton Söderhäll Executive Producer 2M male
Chris Jestico Managing Director for Goodbye Kansas Studios 2M male
Erik Johansson Head of Technology & IT 1M male
Thomas Lindgren Interim CEO 131.0K male
Ulf Hammarmyr Interim Chief Financial Officer male
Carsten Myhill Chief Executive Officer male
Dave Connely Head of Scanning male
Jonas Tornqvist Head of Facial Modeling
Andrea Sorset Head of Production female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits