Press releases

On 7 September 2023, Stillfront Group AB (publ) (”Stillfront”) announced the results of the tender offer (the “Tender Offer”) to the holders of Stillfront’s existing senior unsecured floating rate bonds with ISIN SE0012728830 maturing on 26 June 2024 (the “Bonds”) and that it exercised its right to make a voluntary early redemption of the outstanding Bonds (the “Early Redemption”).

The Tender Offer and the Early Redemption were conditional upon Stillfront receiving the proceeds from the issue of its new bonds as announced by Stillfront through a press release on 7 September 2023 (the “New Bond Issue”). Today, Stillfront announces that it has received the proceeds from the New Bond Issue and the condition for the Tender Offer and the Early Redemption, respectively, has therefore been fulfilled. The settlement for the Tender Offer has consequently occurred today on 14 September 2023 and the settlement for the Early Redemption will hence occur on 3 October 2023 (the “Redemption Settlement Date”). The redemption price together with accrued and unpaid interest from, but excluding, the previous interest payment date until, and including, the Redemption Settlement Date, will be paid to each person who is registered as owner of Bonds as of the record date, being 26 September 2023, in the debt register maintained by Euroclear Sweden.

For further information regarding the Tender Offer and the Early Redemption, please refer to Stillfront’s press releases published 4 September 2023 and 7 September 2023.

The New Bonds were issued under a total framework of SEK 2 billion, carries a floating interest rate of 3m Stibor + 395 basis points and will mature on 14 September 2027. Stillfront intends to apply for admission to trading of the New Bonds on the corporate bond list of Nasdaq Stockholm.

Stillfront will complete the Tender Offer at the communicated price of 100.950 percent of the nominal amount per Bond repurchased. Stillfront will also pay accrued and unpaid interest from, but excluding, the previous interest payment date until, and including, the settlement date for the Tender Offer. Settlement for the Tender Offer is expected to occur on 14 September 2023. Stillfront’s repurchase of the Bonds is conditional upon Stillfront receiving the proceeds from the issue of the New Bonds.

The proceeds from the contemplated issue will be used to refinance the outstanding Bonds, as well as to finance general corporate purposes.

“We are pleased to have secured new debt financing with attractive terms, while successfully extending the maturity profile of our debt portfolio. With this new bond framework in place, Stillfront maintains a flexible financing platform and a strong balance sheet”, says Andreas Uddman, CFO.

Stillfront further announces that it exercises its right to make a voluntary early redemption of the outstanding Bonds (the “Early Redemption”). The Early Redemption is conditional upon Stillfront receiving the proceeds from the issue of the New Bonds.

The Bonds will be redeemed at a price equal to 100.950 percent of the nominal amount plus accrued and unpaid interest from, but excluding, the previous interest payment date until, and including, the settlement date of the Early Redemption, which is expected to occur on 3 October 2023.

The redemption amount will be paid to each person who is registered as owner of Bonds as of the record date, being 26 September 2023, in the debt register maintained by Euroclear Sweden. In connection with the Early Redemption, the Bonds will be delisted from the corporate bond list of Nasdaq Stockholm. A notice of the Early Redemption is sent to directly registered owners of the Bonds in the debt register as of 6 September 2023.

DNB Markets, a part of DNB Bank ASA, Sweden Branch, Nordea Bank Abp and Swedbank AB (publ) have acted as joint bookrunners and arrangers for the New Bonds and dealer managers in relation to the Tender Offer. Mannheimer Swartling has acted as legal advisor.

Stillfront Group AB (publ) has mandated DNB Markets, a part of DNB Bank ASA, Sweden Branch, Nordea Bank Abp and Swedbank AB (publ) to arrange a series of credit investor meetings to explore the possibility of issuing floating rate senior unsecured bonds under a total framework of SEK 2,000,000,000, with an expected tenor of 4 years and an expected amount of SEK 750,000,000 to 1,000,000,000 (the “New Bonds”), subject to prevailing market conditions. The proceeds from the contemplated issue will be used to refinance the outstanding SEK 1,000,000,000 bonds issued under the 2019/2024 senior unsecured bond framework due 2024 with ISIN SE0012728830 (the “Bonds”) and for general corporate purposes.

In conjunction with the potential issue of New Bonds, Stillfront is offering holders of the Bonds to tender any and all of their Bonds for purchase by Stillfront for cash (the “Tender Offer”) at the purchase price set out below, plus accrued and unpaid interest. The Bonds will be repurchased subject to the terms and conditions described in a tender information document dated 4 September 2023 (the “Tender Information Document”).

Description of the Bonds / ISIN / Outstanding Amount / Minimum Denomination / Purchase Price
2019/2024 Sr. Unsec. FRN / SE0012728830 / SEK 1,000,000,000 / SEK 1,250,000 / 100.950%

The full terms and conditions of the Tender Offer can be found in the Tender Information Document, which is available in the following link: https://www.stillfront.com/en/funding/

The Tender Offer expires at 12:00 CEST on 7 September 2023, unless extended, re-opened, withdrawn or terminated at the sole discretion of Stillfront. Settlement of the Tender Offer is expected to occur at or around 14 September 2023. Stillfronts repurchase of Bonds is conditional upon a successful issue of New Bonds (including receipt of proceeds).

Stillfront will, in connection with the allocation of the New Bonds, consider, among other factors, whether or not the relevant investor seeking an allocation of the New Bonds has, prior to such allocation, validly tendered Bonds pursuant to the Tender Offer, subject to the terms in the Tender Information Document. Subject to a successful issuance of the New Bonds and disbursement of the net proceeds from such issuance, Stillfront will exercise its call option under the terms and conditions of the Bonds in respect of Bonds which are not repurchased through the Tender Offer, at a call option price of 100.950% of the nominal amount of such Bonds.

Stillfront has mandated DNB Markets, a part of DNB Bank ASA, Sweden Branch, Nordea Bank Abp and Swedbank AB (publ) as joint arrangers and bookrunners in respect of the issuance of the New Bonds and as dealer managers for the Tender Offer.

Dealer Managers:
DNB Markets, a part of DNB Bank ASA, Sweden Branch: +47 23 26 80 99, bond.syndicate@dnb.no
Nordea Bank Abp: +45 6161 2996, NordeaLiabilityManagement@nordea.com
Swedbank AB (publ): +46 8 700 90 22, liabilitymanagement@swedbank.se

FINANCIAL HIGHLIGHTS Q2

• Net revenue 1,812 (1,811) MSEK, an increase of 0 percent
• Organic net revenue decline of 5 percent
• EBIT 275 (258) MSEK, an increase of 7 percent
• EBITDA 695 (632) MSEK, an increase of 10 percent
• Adj EBITDA 708 (639) MSEK, an increase of 11 percent, Adj EBITDA margin of 39 (35) percent
• Items affecting comparability impacting EBITDA of -13 (-7) MSEK, mainly costs for long-term incentive programs
• Capitalization of product development amounted to 192 (249) MSEK
• Adjusted EBITDAC of 516 (390) MSEK, an increase of 32 percent, Adj EBITDAC margin of 28 (22) percent
• Net result of -54 (117) MSEK
• Free cash flow last 12 months of 969 (1,089) MSEK
• Total net debt, including cash earnout for next 12 months, of 5,130 (4,684) MSEK
• Adjusted leverage ratio, pro forma was 1.6x (1.4x)
• Adjusted leverage ratio, including cash earnout for next 12 months, pro forma was 1.9x (1.8x)
• Cash position of 874 (1,470) MSEK and 2,262 (2,305) MSEK of undrawn credit facilities

“In the second quarter of 2023, we continued to deliver on our communicated agenda from our capital markets day in February with a focus on growing profitability and cash flows. Stillfront’s net revenue was stable year-over-year at 1,812 MSEK in the quarter, while Adjusted EBITDAC grew by 32 percent to 516 MSEK and Adjusted EBITDA by 11 percent to 708 MSEK, corresponding to all-time highs for both metrics. The increased profitability was driven by an increasing share of direct-to-consumer bookings, continued cost optimization, and lower levels of user acquisition and capitalized development costs. We continued to generate strong cash flow across the group and free cash flow in the second quarter increased by 51 percent year-over-year to 363 MSEK.”

Jörgen Larsson, CEO, Stillfront Group

KEY FIGURES

INVITATION TO WEBCAST

The report will be presented in a live webcast at 10:00 a.m. CEST today. Jörgen Larsson, CEO, and Andreas Uddman, CFO, will present the results and answer questions. The conference will be held in English.

To participate via webcast:

If you wish to participate via webcast, please use the link below.
https://ir.financialhearings.com/stillfront-q2-2023

To participate via phone:

If you wish to participate via teleconference, please register on the link below. After registration you will be provided phone numbers and a conference ID to access the conference. You can ask questions verbally via the teleconference.
https://conference.financialhearings.com/teleconference/?id=200881

FORWARD-LOOKING STATEMENTS

Some statements herein are forward-looking that reflect Stillfront’s current views or expectations of future financial and operational performance. Because these forward-looking statements involve both known and unknown risks and uncertainties, actual results may differ materially from the information set forth in the forward-looking information. Such risks and uncertainties include but are not limited to general business, economic, competitive, technological, and legal uncertainties and/or risks. Forward-looking statements in this report apply only at the time of announcement of the report and are subject to change without notice. Stillfront undertakes no obligation to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise, other than as required by applicable law or stock market regulations.

Jörgen Larsson, CEO, and Andreas Uddman, CFO, will present the results and answer questions. The conference will be held in English.

To participate via webcast:

If you wish to participate via webcast, please use the link below.
https://ir.financialhearings.com/stillfront-q2-2023

To participate via phone:

If you wish to participate via teleconference, please register on the link below. After registration you will be provided phone numbers and a conference ID to access the conference. You can ask questions verbally via the teleconference.
https://conference.financialhearings.com/teleconference/?id=200881

During June 2023, the total number of shares and votes in Stillfront has increased with 4,769,026 as a result of the directed share issue to the sellers of Candywriter LLC resolved by the annual general meeting on 11 May 2023. All such shares have been subscribed for by, and allotted to, the aforementioned sellers.

Further, during June 2023, all 13,441,510 own shares that Stillfront bought back under its share repurchase program have been transferred to sellers of companies previously acquired by Stillfront as a part of the payment of earnout consideration to relevant sellers. Detailed terms and conditions for such transfers are set out in the annual general meeting’s resolution regarding transfer of own shares.

Out of the 13,441,510 own shares that Stillfront held in total at the beginning of June, the following number of shares have been transferred to the following persons: (i) 2,041,002 shares to the sellers of Nanobit d.o.o.; (ii) 3,404,670 shares to the sellers of Candywriter LLC; (iii) 77,692 shares to certain sellers of Everguild, Ltd; (iv) 100,013 shares to the sellers of Game Labs, Inc; (v) 5,488,178 shares to certain sellers of Jawaker FZ LLC; (vi) 598,694 shares to the sellers of Sandbox Interactive GmbH; (vii) 926,142 shares to certain sellers of Six Waves, Inc.; and (viii) 805,119 shares to certain sellers of Super Free Games, Inc.

Following the transfer of own shares in accordance with the above, Stillfront no longer holds any own shares.

Stillfront Group AB (publ) has successfully concluded the share repurchase program that was announced on 15 February 2023. Stillfront’s acquisitions of own shares commenced on 16 February 2023 and were concluded on 11 May 2023. No acquisitions were made during the period 3 April 2023 – 3 May 2023. Stillfront has in total acquired 13,441,510 own shares under the share repurchase program for a total amount of approximately 270 MSEK. The acquired shares will be used for payment of certain earn-out payments relating to previous acquisitions.

Stillfront’s annual general meeting on 11 May 2023 authorized the board to resolve on new share repurchase programs during the period until the next annual general meeting.

The total number of shares in Stillfront amounts to 513,199,454. At the time of this press release, Stillfront holds 13,441,510 own shares.

Adoption of the profit and loss statements and the balance sheets, allocation of the company’s profit, discharge of liability and remuneration report

At the annual general meeting the presented profit and loss statement and the balance sheet and consolidated profit and loss statement and consolidated balance sheet were adopted. The meeting resolved that the amount at the disposal of the annual general meeting, SEK 12,646,033,143, be carried forward. The directors of the board and the Chief Executive Officer were discharged from liability for the fiscal year 2022. The board of directors’ remuneration report for 2022 was approved.

Appointment of board of directors and auditor, establishment of remuneration for the board of directors and the auditors, instructions for the nomination committee and remuneration guidelines

The meeting resolved, in accordance with the nomination committee's proposal, to elect David Nordberg as new member of the board until the close of the next annual general meeting. David Nordberg has vast experience in digital marketing/product management, as well as leading cross-functional teams and strategy work. David has +20 years gaming industry knowledge and has held executive positions i.a. in Electronic Arts, King, Mag Interactive and Stryda.

The meeting resolved, in accordance with the nomination committee's proposal, to re-elect Erik Forsberg, Katarina G. Bonde, Birgitta Henriksson, Marcus Jacobs and Ulrika Viklund as members of the board until the close of the next annual general meeting. Katarina G. Bonde was elected as new chair of the board of directors until the close of the next annual general meeting.

The auditing firm Öhrlings PricewaterhouseCoopers AB was re-elected as the company's auditor and Nicklas Kullberg will continue to be the auditor-in-charge.

The meeting resolved, in accordance with the nomination committee’s proposal that the fees to be paid to the board members for the period until the next annual general meeting shall be in total SEK 2,250,000 (SEK 2,250,000 last year), with SEK 750,000 (SEK 750,000) to the chair of the board of directors and SEK 300,000 (SEK 300,000) to each of the other board members elected by the general meeting, that the fees to be paid to the members of the audit committee for the period until the next annual general meeting shall be in total SEK 325,000 (SEK 325,000), with SEK 250,000 (SEK 250,000) to the chair of the audit committee and SEK 75,000 (SEK 75,000) to the other members of the audit committee, that the fees to be paid to each of the members of the remuneration committee for the period until the next annual general meeting shall be in total SEK 105,000 (SEK 105,000), with SEK 70,000 (SEK 70,000) to the chair of the remuneration committee and SEK 35,000 (SEK 35,000) to the other members of the remuneration committee, and that remuneration to the auditors shall be paid against approved invoices.

The meeting adopted the instructions to the nomination committee, in accordance with the nomination committee's proposal, to apply until further notice.

The meeting established guidelines for remuneration and other terms of employment for the company’s CEO and executive management in accordance with the board of director's proposal.

Directed new share issues and transfer of own shares

The meeting resolved, in accordance with the proposal of the board of directors, on eight directed new share issues and transfers of own shares, respectively, to the sellers of eight of the companies that Stillfront previously has acquired:

• Directed new share issue and transfer, respectively, of not more than 10,174,282 shares to the sellers of Candywriter LLC for a subscription price and purchase price, respectively, of SEK 18.332 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 10,174,282 shares), meaning that Stillfront’s share capital shall increase by not more than SEK 712,199.74.
• Directed new share issue and transfer, respectively, of not more than 97,115 shares to the sellers of Everguild Ltd. for a subscription price and purchase price, respectively, of SEK 19.358 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 97,115 shares), meaning that Stillfront’s share capital shall increase by not more than SEK 6,798.05.
• Directed new share issue and transfer, respectively, of not more than 121,453 shares to the sellers of Game Labs Inc. for a subscription price and purchase price, respectively, of SEK 18.332 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 121,453 shares), meaning that Stillfront’s share capital shall increase by not more than SEK 8,501.71.
• Directed new share issue and transfer, respectively, of not more than 6,859,385 shares directed to the sellers of Jawaker FZ LLC for a subscription price and purchase price, respectively, of SEK 18.332 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 6,859,385 shares), meaning that Stillfront's share capital shall increase by not more than SEK 480,156.95.
• Directed new share issue and transfer, respectively, of not more than 2,580,034 shares directed to the sellers of Nanobit  d.o.o. for a subscription price and purchase price, respectively, of SEK 19.223 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 2,580,034 shares), meaning that Stillfront’s share capital shall increase by not more than SEK 180,602.38.
• Directed new share issue and transfer, respectively, of not more than 748,368 shares directed to the sellers of Sandbox Interative GmbH for a subscription price and purchase price, respectively, of SEK 19.223 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 748,368 shares), meaning that Stillfront’s share capital shall increase by not more than SEK 52,385.76.
• Directed new share issue and transfer, respectively, of not more than 1,159,007 shares directed to the sellers of Six Waves Inc. for a subscription price and purchase price, respectively, of SEK 18.332 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 1,159,007 shares), meaning that Stillfront’s share capital shall increase by not more than SEK 81,130.49.
• Directed new share issue and transfer, respectively, of not more than 1,012,005 shares directed to the sellers of Super Free Games Inc. for a subscription price and purchase price, respectively, of SEK 18.332 per share (whereby the total number of shares that may be issued and/or transferred to the sellers will amount to not more than 1,012,005 shares), meaning that Stillfront's share capital shall increase by not more than SEK 70,840.35.

The reason for the new share issues and the transfers of own shares as well as the deviation from the shareholders’ pre-emption rights is to fulfil the share purchase agreements which Stillfront has entered into with the sellers of the above mentioned companies. Transfer of shares and/or subscription of newly issued shares shall be made no later than 31 October 2023. Payment for transferred and/or subscribed shares shall be made by way of set-off of the sellers’ claim for earn-out considerations pursuant to the share purchase agreements. The size of the earn-out considerations, which determines the number of shares which will be allotted, is not yet finally determined. The determined number of shares issued and transferred, respectively, will be communicated in connection with the allotment of the shares.

Authorizations to resolve on issuance of shares, repurchase of own shares and transfer of own shares

The meeting resolved, in accordance with the proposal of the board of directors, to authorize the board of directors to, within the scope of the articles of association, with or without deviation from the shareholders’ preferential rights, on one or several occasions during the period until the next annual general meeting, resolve to increase the company’s share capital by issuing new shares, warrants or convertible instruments in the company. The number of shares that may be issued, the number of shares that convertible instruments may be converted into and the number of shares that may be subscribed for by the exercise of warrants may not exceed more than ten (10) per cent of the shares in the company at the time when the board of directors first utilizes the authorization. The issues shall be made on market terms and payment may, apart from payment in cash, be made in kind or by set-off or otherwise with conditions.

The meeting resolved, in accordance with the proposal of the board of directors, to authorize the board of directors to, on one or several occasions during the period until the next annual general meeting, resolve on repurchase of own shares.

The meeting also resolved, in accordance with the proposal of the board of directors, to authorize the board of directors to, on one or several occasions during the period until the next annual general meeting, resolve on transfer of own shares.

Long-term share-based incentive program and hedging arrangements

The meeting resolved to implement a share-based long term incentive program in accordance with the board of directors’ proposal, meaning that a maximum of 2,024,200 restricted stock units shall be offered to no more than 65 participants, consisting of the CEO, senior executives and other key personnel of the group. Vesting of restricted stock units is conditional upon the fulfilment of two performance targets based on the company’s financial targets relating to annual organic revenue growth and profitability during the financial years 2023, 2024, 2025 and 2026. Each vested restricted stock unit entitles the participant to receive, free of charge, one (1) share in the company from and including the day of public announcement of the company’s Q2 report 2027 up to and including seven days thereafter.

The proposals by the board of directors on a directed issue and transfer of warrants and transfer of own shares, respectively, to ensure delivery of shares in the company under the long-term incentive program were not approved by the general meeting. In order to ensure delivery of shares to the participants in the long-term incentive program, the board of directors may enter into a swap agreement with a third party.

FINANCIAL HIGHLIGHTS Q1

• Net revenue of 1,758 (1,678) MSEK, an increase of 5 percent
• Organic net revenue decline of 5 percent
• EBIT of 214 (272) MSEK, a decline of 21 percent
• EBITDA of 620 (597) MSEK, an increase of 4 percent
• Adj EBITDA of 639 (616) MSEK, an increase of 4 percent, Adj EBITDA margin of 36 (37) percent
• Items affecting comparability impacting EBITDA of -20 (-19) MSEK, mainly costs for staff reductions and long-term incentive programs
• Capitalization of product development amounted to 224 (255) MSEK
• Adjusted EBITDAC of 415 (361) MSEK, an increase of 15 percent, Adj EBITDAC margin of 24 (22) percent
• Net result of 61 (144) MSEK, a decline of 58 percent
• Free cash flow last 12 months of 846 (1,132) MSEK
• Total net debt, including cash earnout for next 12 months, of 4,672 (3,855) MSEK
• Adjusted leverage ratio, pro forma was 1.5x (1.2x)
• Adjusted leverage ratio, including cash earnout for next 12 months, pro forma was 1.8x (1.5x)
• Cash position of 776 (1,740) MSEK and 2,726 (2,458) MSEK of undrawn credit facilities

“Stillfront had a solid start to 2023, with a net revenue growth of 5 percent year-over-year in the first quarter. Adjusted EBITDAC grew strongly by 15 percent, driven by our increased focus on synergies and returns, resulting in an Adjusted EBITDAC margin expansion to 24 percent, compared to 22 percent during the same period last year. The organic decline in net revenue amounted to 5 percent in the quarter and 1 percent in the last twelve months. Despite the organic decline in the quarter, we saw strong performance from several key franchises including Jawaker, BitLife and Albion Online. We are clearly not pleased with negative organic growth, but the positive month-by-month trend we saw during the first quarter is encouraging. The general market visibility remains lower than usual, but we maintain our view that both Stillfront and the market will return to organic growth during the second half of the year.”

Jörgen Larsson, CEO, Stillfront Group

KEY FIGURES

INVITATION TO WEBCAST
The report will be presented in a live webcast at 10:00 a.m. CEST today. Jörgen Larsson, CEO, and Andreas Uddman, CFO, will present the results and answer questions. The conference will be held in English.

To participate via webcast:
If you wish to participate via webcast, please use the link below.
https://ir.financialhearings.com/stillfront-q1-2023

To participate via phone:
If you wish to participate via teleconference, please register on the link below. After registration you will be provided phone numbers and a conference ID to access the conference. You can ask questions verbally via the teleconference.
https://conference.financialhearings.com/teleconference/?id=200705

FORWARD-LOOKING STATEMENTS
Some statements herein are forward-looking that reflect Stillfront’s current views or expectations of future financial and operational performance. Because these forward-looking statements involve both known and unknown risks and uncertainties, actual results may differ materially from the information set forth in the forward-looking information. Such risks and uncertainties include but are not limited to general business, economic, competitive, technological, and legal uncertainties and/or risks. Forward-looking statements in this report apply only at the time of announcement of the report and are subject to change without notice. Stillfront undertakes no obligation to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise, other than as required by applicable law or stock market regulations.

Jörgen Larsson, CEO, and Andreas Uddman, CFO, will present the results and answer questions. The conference will be held in English.

To participate via webcast:

If you wish to participate via webcast, please use the link below.
https://ir.financialhearings.com/stillfront-q1-2023

To participate via phone:

If you wish to participate via teleconference, please register on the link below. After registration you will be provided phone numbers and a conference ID to access the conference. You can ask questions verbally via the teleconference.
https://conference.financialhearings.com/teleconference/?id=200705

The integrated report summarizes business and strategy, financial performance, and work on sustainability. Stillfront's 2022 Annual and Sustainability Report is available on stillfront.com. The Swedish Annual Report is also available in European Single Electronic Format (ESEF).

Björn has experience from many different IT roles across industries and has vast experience in running large IT operations. Before joining Stillfront, Björn held IT leadership positions at Klarna where he worked with transforming and developing the IT operations and execute on technology strategies to effectively grow and support the business.

Björn has a solid experience working with software engineering, cloud services, engineering leadership, and development. Previous experience includes roles as Head of Operations at IBM and Senior Vice President Operations at EVRY.

“It is with great pleasure I welcome Björn to the Stillfront team. As CIO, Björn will be providing strategic IT leadership and direction for Stillfront’s studios and further strengthen the group’s technology solutions that drive collaboration and operational excellence throughout the group”, says Jörgen Larsson, CEO, Stillfront.

“I am absolutely thrilled about joining Stillfront and I am eager to contribute with my skills and experience as Chief Information Officer. Not only is Stillfront a great games company but I also share Stillfront’s beliefs in innovation and collaboration. By working together, we can achieve amazing things and I'm looking forward to learning from my new colleagues”, says Björn Tönne.

Björn assumes his position today, April 20, 2023.

Pursuant to section 13 of Stillfront’s articles of association, the board of directors has resolved that shareholders may exercise their voting rights at the annual general meeting also by post. Shareholders may therefore choose to exercise their voting rights in person at the meeting or through postal voting.

RIGHT TO PARTICIPATE
Shareholders who wish to participate in the annual general meeting must:

• be entered as a shareholder in the share register kept by Euroclear Sweden AB on the record date, which is Wednesday, 3 May 2023; and
• give notice of participation in the annual general meeting in accordance with the instructions set out in the section “Notification of attendance in person” below, or by submitting a postal vote in accordance with the instructions set out in the section “Postal voting” below, no later than Friday, 5 May 2023.

NOTIFICATION OF ATTENDANCE IN PERSON
Notification of attendance in person at the annual general meeting can be made via post to the Company at Stillfront Group AB (publ), “AGM”, Kungsgatan 38, SE-111 35 Stockholm, Sweden, or by e-mail to agm@stillfront.com. The notification shall set out name/company name, personal identification number/corporate registration number and, when applicable, number of advisors which may not exceed two. If the shareholder is represented by proxy, a written and dated power of attorney signed by the shareholder shall be issued to the proxy. Power of attorney forms are available on the Company’s website https://www.stillfront.com/en/arsstamma-agm-2023/. If the shareholder is a legal entity, a registration certificate or equivalent authorization document must be enclosed. In order to facilitate the registration at the annual general meeting, the power of attorney, registration certificate and other authorization documents, should be received by the Company at the address stated above in connection with the notification.

POSTAL VOTING
Shareholders who wish to exercise their voting rights by postal voting shall use a special form. The postal voting form is available and can be submitted via the following web link https://app.verified.eu/web/postrosta2022/?source=stillfront11maj. The form can also be sent by way of post to Stillfront Group AB (publ), "AGM", Kungsgatan 38, SE-111 35 Stockholm, Sweden. A complete postal voting form must be received by the Company no later than Friday, 5 May 2023.The submission of a postal voting form is considered as notification of participation, through postal voting, at the annual general meeting.

Shareholders may not provide specific instructions or conditions to the postal vote. If so, the vote (i.e. the postal vote in its entirety) is invalid. Further instructions and conditions are included in the form for postal voting.

If the shareholder submits its postal vote by proxy, a written and dated power of attorney signed by the shareholder shall be enclosed with the form. Power of attorney forms are available on the Company’s website https://www.stillfront.com/en/arsstamma-agm-2023/. If the shareholder is a legal entity, a registration certificate or equivalent authorization document shall be enclosed with the form.

A shareholder who wishes to attend the meeting venue in person or by proxy, must give notice in accordance with the instructions set out in section “Notification of attendance in person” above. Hence, a notice of participation only through postal voting is not sufficient for a shareholder who wishes to attend the meeting venue.

SHAREHOLDERS WITH NOMINEE REGISTERED SHARES
To be entitled to participate in the annual general meeting by attending in person or by submitting a postal vote, shareholders whose shares are registered in the name of a nominee must, in addition to giving notice of participation, register their shares in their own name so that the shareholder is listed in the share register kept by Euroclear Sweden AB as of the record date Wednesday, 3 May 2023. Such registration may be temporary (so-called voting rights registration), and request for such voting rights registration shall be made to the nominee, in accordance with the nominee’s routines, at such a time in advance as decided by the nominee. Voting rights registrations that have been made by the nominee no later than 5 May 2023 will be taken into account in the presentation of the share register. Please note that this procedure may also apply with respect to shares held on a bank’s shareholder deposit account and certain investment saving accounts.

SHAREHOLDERS’ RIGHT TO REQUEST INFORMATION
Shareholders are reminded of their right pursuant to Chapter 7, Section 32 of the Swedish Companies Act to request that the board of directors and Chief Executive Officer provide information in respect of any circumstances which may affect the assessment of a matter on the agenda or any circumstances which may affect the assessment of the Company's or a group company's financial position. The obligation to provide information also applies to the Company's relationship to other group companies. Information must be provided if it can take place without significant harm to the Company.

PROPOSED AGENDA
1. Opening of the meeting
2. Appointment of the chair for the meeting
3. Preparation and approval of the voting register
4. Election of one or two persons to approve the minutes
5. Approval of the agenda
6. Examination of whether the meeting has been duly convened
7. Presentation of annual report and the auditor’s report and consolidated accounts and auditor’s report for the group
8. Resolution on:
    a) adopting the profit and loss statement and the balance sheet and consolidated profit and loss statement and consolidated balance sheet
    b) allocation of the Company’s profit or loss according to the adopted balance sheet
    c) discharge from liability for the directors of the board and the Chief Executive Officer
9. Presentation of the remuneration report for approval
10. Resolution on the number of directors of the board to be appointed
11. Resolution to establish the remuneration for the board of directors and the auditors
12. Appointment of the board of directors and the chair of the board of directors
13. Appointment of auditor
14. Resolution on instructions for the nomination committee
15. Resolution to adopt the remuneration guidelines for executive management
16. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Candywriter LLC
17. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Everguild Ltd.
18. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Game Labs Inc.
19. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Jawaker FZ LLC
20. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Nanobit d.o.o.
21. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Sandbox Interactive GmbH
22. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Six Waves Inc.
23. Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Super Free Games Inc.
24. Resolution on authorization for the board of directors to issue shares, warrants and convertible instruments
25. Resolution on authorization for the board of directors to resolve on repurchase of own shares
26. Resolution on authorization for the board of directors to resolve on transfer of own shares
27. Resolution on long-term incentive program (LTIP 2023/2027)
28. Resolution on (a) issue of warrants and (b) approval of transfer of warrants
29. Resolution on transfer of own shares to participants in LTIP 2023/2027
30. Closing of the meeting

PRINCIPAL PROPOSALS FOR RESOLUTIONS
Appointment of the chair for the meeting (item 2)

The nomination committee proposes Jan Samuelson, chair of the board of directors, as chair of the annual general meeting.

Preparation and approval of the voting register (item 3)

The voting register that is proposed to be approved is the voting register drawn up by Poströsta.se on behalf of the Company, based on the annual general meeting’s register of shareholders, shareholders having given notice of participation and being present at the annual general meeting and received postal votes.

Resolution on allocation of the Company’s profit or loss according to the adopted balance sheet (item 8 b)

The board of directors and the Chief Executive Officer propose, in accordance with the proposal on allocation of profit included in the annual report, that this year’s result of SEK 12,646,033,143 shall be carried forward.

Resolution on discharge from liability for the directors of the board and the Chief Executive Officer (item 8 c)

The auditor recommends that the annual general meeting grants discharge from liability for the financial year. Decisions on discharge from liability are proposed to be made through separate individual decisions for each board member and the Chief Executive Officer, respectively, in the following order:

(i) Jan Samuelson, chair of the board of directors

(ii) Erik Forsberg, member of the board of directors

(iii) Katarina G. Bonde, member of the board of directors

(iv) Birgitta Henriksson, member of the board of directors

(v) Marcus Jacobs, member of the board of directors

(vi) Ulrika Viklund, member of the board of directors

(vii) Kai Wawrzinek, member of the board of directors

(viii) Jörgen Larsson, Chief Executive Officer

Resolution on the number of directors of the board to be appointed (item 10)

The nomination committee proposes that the board of directors shall consist of six directors without deputy directors.

Resolution to establish the remuneration for the board of directors and the auditors (item 11)

The nomination committee proposes that the total fees paid to the board members for the period until the next annual general meeting shall be SEK 2,250,000 (SEK 2,250,000 last year), with SEK 750,000 (SEK 750,000) to the chair of the board of directors and SEK 300,000 (SEK 300,000) to each of the other board members elected by the general meeting.

The nomination committee proposes that the total fees to be paid to the members of the audit committee for the period until the next annual general meeting shall be SEK 325,000 (SEK 325,000), with SEK 250,000 (SEK 250,000) to the chair of the audit committee and SEK 75,000 (SEK 75,000) to the member of the audit committee.

The nomination committee proposes that the total fees to be paid to the members of the remuneration committee for the period until the next annual general meeting shall be SEK 105,000 (SEK 105,000) with SEK 70,000 (SEK 70,000) to the chair of the remuneration committee and SEK 35,000 (SEK 35,000) to the member of the remuneration committee.

The nomination committee proposes that the fees to the auditor shall be paid against approved invoices.

Appointment of the board of directors and chair of the board of directors (item 12)

The nomination committee proposes the following members of the board of directors until the close of the annual general meeting 2024:

New election of

(i) David Nordberg

Re-election of

(ii) Erik Forsberg

(iii) Katarina G. Bonde

(iv) Birgitta Henriksson

(v) Marcus Jacobs

(vi) Ulrika Viklund

Furthermore, the nomination committee proposes that Katarina G. Bonde is elected as new chair of the board of directors, for the period until the close of the annual general meeting 2024.

Jan Samuelsson has, as previously announced, declined re-election.

Appointment of auditor (item 13)

The nomination committee proposes that the registered auditing firm Öhrlings PricewaterhouseCoopers AB is re-elected as the Company’s auditor for the period until the close of the annual general meeting 2024. Öhrlings PricewaterhouseCoopers AB has declared that if the annual general meeting resolves in accordance with the nomination committee’s proposal, Nicklas Kullberg will be appointed to continue as auditor-in-charge.

Resolution on instructions for the nomination committee (item 14)

The Nomination Committee proposes that the annual general meeting resolves on the following instructions for the Nomination Committee, to apply until the general meeting resolves otherwise.

The chair of the board of directors shall, based on the shareholding as of the last business day in August each year according to Euroclear Sweden AB or other reliable ownership information which has been provided to Company at such time, contact the three largest shareholders, who shall be entitled to appoint one member each of the Nomination Committee. If any of the three largest shareholders declines to appoint a member of the Nomination Committee, the next largest shareholder shall be offered the opportunity to appoint a member of the Nomination Committee. However, no more than the ten largest shareholders need to be requested to appoint a member of the Nomination Committee. The Nomination Committee may decide that the chair of the board of directors shall be a member of the Nomination Committee. The chief executive officer or another member of the Company's executive management shall not be a member of the Nomination Committee. The chair of the board of directors shall convene the Nomination Committee to its first meeting. The chair of the Nomination Committee shall, unless its members agree otherwise, be the member appointed by the largest shareholder. The term of the Nomination Committee expires when a new Nomination Committee has been appointed.

If a shareholder, who is represented in the Nomination Committee, during the term of the Nomination Committee ceases to be one of the three largest shareholders, a representative appointed by that shareholder shall offer to vacate his or her office and the shareholder who has become one of the three largest shareholders shall be offered the opportunity to appoint a member of the Nomination Committee. No changes will be made to the composition of the Nomination Committee if only minor changes to the shareholding have taken place or if a change occurs later than four months prior to the Annual General Meeting. A shareholder who has appointed a representative in the Nomination Committee is entitled to remove such representative and appoint another representative. Changes in the Nomination Committee's composition shall be published on the Company's website as soon as the composition has changed.

The Nomination Committee's tasks shall be to prepare and draw up proposals regarding appointment of chair of the Annual General Meeting, chair of the board of directors and other directors of the board, remuneration to the chair of the board of directors and the other directors of the board, including any remuneration for committee work, appointment of auditor, remuneration to the auditor and principles for the appointment of Nomination Committee. No remuneration shall be paid to the Nomination Committee. If deemed necessary, the Nomination Committee may engage external consultants to find candidates with relevant experience and the Company shall cover the cost for such consultants. The Nomination Committee shall, in connection with performing its tasks, forward certain information to the Company so that the Company can comply with applicable obligations to disclose information.

The composition of the Nomination Committee shall be published on the Company’s website no later than six months before the Annual General Meeting. In connection therewith, information shall also be provided on how shareholders can submit proposals to the Nomination Committee.

Resolution to adopt the remuneration guidelines for executive management (item 15)

These guidelines apply to remuneration and other terms of employment of the Chief Executive Officer (the “CEO”) and other individuals of the executive management of Stillfront Group AB (publ), reg. no. 556721-3078 (“Stillfront” or the “Company”).

The guidelines for executive remuneration as approved by the annual general meeting 2022 remain unchanged, save for an addition that additional cash remuneration may be paid out in extraordinary circumstances.

Subject to what is set out in the next paragraph, these guidelines shall also apply in relation to a member of the board of directors of Stillfront who receives any remuneration from the Company and any reference herein to the “executive management” and/or an “executive” shall for such purposes be deemed to also include such board member.

These guidelines do not apply to any remuneration decided or approved by the general meeting.

The guidelines are forward-looking, i.e. they are applicable to remuneration agreed, and amendments to remuneration already agreed, after adoption of the guidelines by the annual general meeting 2023.

The guidelines’ promotion of the Company’s business strategy, long-term interests and sustainability

Stillfront’s business strategy is to be a leading free-to-play powerhouse, offering long-term first class digital entertainment through its global group of gaming studios. Organic growth and carefully selected and executed acquisitions embody Stillfront’s growth strategy. For more information regarding the Company’s business strategy, please see https://www.stillfront.com/en/about-the-company/.

A prerequisite for the successful implementation of the Company’s business strategy and safeguarding of its long-term interests, including its sustainability, is that the Company is able to recruit and retain qualified personnel. To this end, it is necessary that the Company offers competitive remuneration. The overall guidelines for remuneration to the Company’s executive management shall be based on the position, the individual performance, the Company's earnings and that the remuneration shall be competitive.

Types of remuneration, etc.

The remuneration shall be on market terms and may consist of the following components: fixed cash salary, variable cash remuneration based on annual performance targets (bonus), extraordinary cash remuneration, pension benefits and other benefits. Additionally, the general meeting may – irrespective of these guidelines – resolve on, among other things, share-related or share price-related remuneration.

Fixed salary

The fixed salary shall be based on the individual’s experience, field of responsibility and related to the relevant market. Fixed salary shall be revised annually.

Variable cash remuneration

The satisfaction of criteria for awarding variable cash remuneration shall be measured annually. The variable cash remuneration for an executive manager may, as the main rule, correspond to not more than fifty per cent (50%) of the fixed annual cash salary. However, the variable cash remuneration may correspond to up to one hundred per cent (100%) of the fixed annual cash salary of an executive manager if justified by remuneration structures or extraordinary arrangements in the individual case.

The variable cash remuneration shall be linked to predetermined and measurable criteria such as earnings, achievements in relation to the budget, the development of the Company’s share price, fulfilled sustainability goals and personal performance. Thereby, the variable cash remuneration is linked to the Company’s business strategy, long-term interests and sustainability.

The board of directors shall have the possibility, under applicable law or contractual provisions, subject to the restrictions that may apply under law or contract, to in whole or in part reclaim variable remuneration paid on incorrect grounds (claw-back).

To which extent the criteria for awarding variable cash remuneration has been satisfied shall be evaluated/determined when the measurement period has ended. The remuneration committee is responsible for the evaluation in so far as it concerns variable remuneration to the CEO. For variable cash remuneration to other executives, the CEO is responsible for the evaluation. For financial objectives, the evaluation shall be based on the latest financial information made public by the Company.

Extraordinary cash remuneration

Additional cash remuneration may be paid out in extraordinary circumstances, provided that such arrangement is of a one-off nature and is agreed on an individual basis for management recruitment or retention purposes or as compensation for extraordinary efforts beyond the individual’s ordinary assignment. Such remuneration shall be in line with market practice and may for example include a one-off cash payment, retention bonus or similar. Extraordinary remuneration shall not exceed the fixed annual cash salary and shall not be paid more than once a year per individual. Decisions regarding such remuneration shall be made by the board of directors based on a proposal from the remuneration committee.

Variable long-term incentive program (LTIP)

Long-term incentive programs have been implemented in the Company. Such programs have been resolved by the general meeting and are therefore excluded from these guidelines. The incentive programs include the executive management and other key individuals of the Company and its subsidiaries. The programs are conditional upon certain holding periods of several years. For more information regarding these programs, including the criteria which the outcome depends on, please see https://www.stillfront.com/en/remuneration/.

Pension benefits and other benefits

Pension benefits, including health insurance (Sw: sjukförsäkring), shall be premium defined. Variable cash remuneration shall not qualify for pension benefits. The pension premiums for premium defined pension shall amount to not more than thirty per cent (30%) of the fixed annual cash salary.

Other benefits may include, for example, medical insurance (Sw: sjukvårdsförsäkring) and company cars. Such benefits shall be limited and not exceed five per cent (5%) of the fixed annual cash salary.

For employments governed by rules other than Swedish, pension benefits and other benefits may be duly adjusted for compliance with mandatory rules or established local practice, taking into account, to the extent possible, the overall purpose of these guidelines.

Termination of employment

Members of the executive management shall be offered employment terms in accordance with the laws and practices applicable to the country in which the employee is employed. Employment agreements between the Company and members of the executive management generally apply until further notice. Upon termination of an employment, the notice period may not exceed twelve (12) months. Fixed cash salary during the notice period and severance pay may not together exceed an amount corresponding to the fixed cash salary for one (1) year for any executive. In the event of termination by the executive, the notice period may not exceed six (6) months, without any right to severance pay.

Additionally, remuneration may be paid for non-compete undertakings. Such remuneration shall compensate for loss of income and shall only be paid in so far as the previously employed executive is not entitled to severance pay. The remuneration shall be based on the fixed cash salary at the time of termination of employment, unless otherwise provided by mandatory collective agreement provisions, and be paid during the time the non-compete undertaking applies.

Salary and employment conditions for executive management

When evaluating whether these guidelines and the limitations set out herein are reasonable, the board of directors (including the remuneration committee) has considered the total income of all employees of the Company, including the various components of their remuneration as well as the increase and growth rate over time.

The decision-making process to determine, review and implement the guidelines

The board of directors has established a remuneration committee. The committee’s tasks include preparing the board of directors’ decision to propose guidelines for executive remuneration. The board of directors shall prepare a proposal for new guidelines at least every fourth year and submit it to the general meeting. The guidelines shall be in force until new guidelines are adopted by the general meeting. The remuneration committee shall also monitor and evaluate programs for variable remuneration for the executive management, the application of the guidelines for executive remuneration as well as the current remuneration structures and compensation levels in the Company. The members of the remuneration committee are independent of the Company and its executive management. The CEO and other members of the executive management do not participate in the board of directors’ preparation of and resolutions regarding remuneration-related matters in so far as they are affected by such matters.

Information on remuneration resolved but not yet due

There is no resolved remuneration that is not yet due.

Derogation from the guidelines

The board of directors may temporarily resolve to derogate from the guidelines, in whole or in part, if in a specific case there is special cause for the derogation and derogation is necessary to serve the Company’s long-term interests, including its sustainability, or to ensure the Company’s financial viability. As set out above, the remuneration committee’s tasks include preparing the board of directors’ resolutions in remuneration-related matters. This includes any resolutions to derogate from the guidelines.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Candywriter LLC (item 16)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Candywriter LLC, for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to an earn-out consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the earn-out consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final earn-out consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 10,174,282 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 712,199.74 through an issue of not more than 10,174,282 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Candywriter LLC.

3. The subscription price shall be SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 17,842,070.40 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 10,174,282 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Candywriter LLC.

3. The shares shall be transferred at a price per share of SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 17,842,070.40 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Candywriter LLC.

The Company’s assessment is that the earn-out consideration will amount to USD 28,547,313 in total, of which approx. 50.00% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Candywriter LLC’s financial statements for 2022 and that the sellers accept the Company’s calculation of the earn-out consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the earn-out consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 10,174,282 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the earn-out consideration, the number of shares which the sellers of Candywriter LLC are entitled to is expected to amount to approximately 8,139,426 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final earn-out consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 16 (a) and (b) above shall be made as a joint resolution.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Everguild Ltd. (item 17)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Everguild Ltd., for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to an earn-out consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the earn-out consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final earn-out consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 97,115 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 6,798.05 through an issue of not more than 97,115 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Everguild Ltd.

3. The subscription price shall be SEK 19.358, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the five (5) trading days prior to and the five (5) trading days following announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than GBP 149,461.50 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 97,115 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Everguild Ltd.

3. The shares shall be transferred at a price per share of SEK 19.358, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the five (5) trading days prior to and the five (5) trading days following the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than GBP 149,461.50 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Everguild Ltd.

The Company’s assessment is that the earn-out consideration will amount to GBP 274,912 in total, of which approx. 43.49% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Everguild Ltd.’s financial statements for 2022 and that the sellers accept the Company’s calculation of the earn-out consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the earn-out consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 97,115 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the earn-out consideration, the number of shares which the sellers of Everguild Ltd. are entitled to is expected to amount to approximately 77,692 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final earn-out consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 17 (a) and (b) above shall be made as a joint resolution.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Game Labs Inc. (item 18)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Game Labs Inc., for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to an earn-out consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the earn-out consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final earn-out consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 121,453 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 8,501.71 through an issue of not more than 121,453 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Game Labs Inc.

3. The subscription price shall be SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 212,985.35 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 121,453 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Game Labs Inc.

3. The shares shall be transferred at a price per share of SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 212,985.35 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Game Labs Inc.

The Company’s assessment is that the earn-out consideration will amount to USD 567,957 in total, of which approx. 30.00% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Game Labs Inc.’s financial statements for 2022 and that the sellers accept the Company’s calculation of the earn-out consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the earn-out consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 121,453 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the earn-out consideration, the number of shares which the sellers of Game Labs Inc. are entitled to is expected to amount to approximately 97,162 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final earn-out consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 18 (a) and (b) above shall be made as a joint resolution.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Jawaker FZ LLC (item 19)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Jawaker FZ LLC, for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to an earn-out consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the earn-out consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final earn-out consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 6,859,385 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 480,156.95 through an issue of not more than 6,859,385 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Jawaker FZ LLC.

3. The subscription price shall be SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 12,028,874.54 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 6,859,385 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Jawaker FZ LLC.

3. The shares shall be transferred at a price per share of SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 12,028,874.54 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Jawaker FZ LLC.

The Company’s assessment is that the earn-out consideration will amount to USD 32,077,005 in total, of which approx. 30.00% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Jawaker FZ LLC’s financial statements for 2022 and that the sellers accept the Company’s calculation of the earn-out consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the earn-out consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 6,859,385 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the earn-out consideration, the number of shares which the sellers of Jawaker FZ LLC are entitled to is expected to amount to approximately 5,487,506 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final earn-out consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 19 (a) and (b) above shall be made as a joint resolution.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Nanobit d.o.o. (item 20)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Nanobit d.o.o., for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to a consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 2,580,034 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 180,602.38 through an issue of not more than 2,580,034 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Nanobit d.o.o.

3. The subscription price shall be SEK 19.223, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to and the ten (10) trading days following announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 4,754,399.48 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 2,580,034 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Nanobit d.o.o.

3. The shares shall be transferred at a price per share of SEK 19.223, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to and the ten (10) trading days following the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 4,754,399.48 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Nanobit d.o.o.

The Company’s assessment is that the consideration will amount to USD 12,678,339 in total, of which approx. 30.00% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Nanobit d.o.o.’s financial statements for 2022 and that the sellers accept the Company’s calculation of the consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 2,580,034 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the consideration, the number of shares which the sellers of Nanobit d.o.o. are entitled to is expected to amount to approximately 2,064,017 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 20 (a) and (b) above shall be made as a joint resolution.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Sandbox Interactive GmbH (item 21)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Sandbox Interactive GmbH, for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to an earn-out consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the earn-out consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final earn-out consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 748,368 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 52,385.76 through an issue of not more than 748,368 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Sandbox Interactive GmbH.

3. The subscription price shall be SEK 19.223, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to and the ten (10) days following announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than EUR 1,286,665.43 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 748,368 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Sandbox Interactive GmbH.

3. The shares shall be transferred at a price per share of SEK 19.223, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to and the ten (10) days following the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than EUR 1,286,665.43 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Sandbox Interactive GmbH.

The Company’s assessment is that the earn-out consideration will amount to Euro 4,595,240 in total, of which approx. 22.40% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Sandbox Interactive GmbH’s financial statements for 2022 and that the sellers accept the Company’s calculation of the earn-out consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the earn-out consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 748,368 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the earn-out consideration, the number of shares which the sellers of Sandbox Interactive GmbH are entitled to is expected to amount to approximately 598,695 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final earn-out consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 21 (a) and (b) above shall be made as a joint resolution.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Six Waves Inc. (item 22)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Six Waves Inc., for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to an earn-out consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the earn-out consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final earn-out consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 1,159,007 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 81,130.49 through an issue of not more than 1,159,007 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Six Waves Inc.

3. The subscription price shall be SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 2,032,485.88 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 1,159,007 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Six Waves Inc.

3. The shares shall be transferred at a price per share of SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 2,032,485.88 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Six Waves Inc.

The Company’s assessment is that the earn-out consideration will amount to USD 7,063,708 in total, of which approx. 23.02% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Six Waves Inc.’s financial statements for 2022 and that the sellers accept the Company’s calculation of the earn-out consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the earn-out consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 1,159,007 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the earn-out consideration, the number of shares which the sellers of Six Waves Inc. are entitled to is expected to amount to approximately 927,203 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final earn-out consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 22 (a) and (b) above shall be made as a joint resolution.

Resolution on (a) a directed new share issue and (b) transfer of own shares to the sellers of Super Free Games Inc. (item 23)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) a directed new issue of shares and (b) transfer of own shares, in the Company to the sellers of Super Free Games Inc., for the purpose of complying with the share purchase agreement entered into with the sellers, which entitles the sellers to an earn-out consideration under certain conditions (which shall be partially paid with shares in the Company). How much of the earn-out consideration that shall be paid with newly issued shares and transfer of own shares, respectively, will be resolved by the board of directors in connection with the determination of the final earn-out consideration. The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 1,012,005 shares.

(a) Directed new share issue

The board of directors proposes that the annual general meeting resolves to carry out a directed new share issue on the following terms.

1. The Company’s share capital shall increase by not more than SEK 70,840.35 through an issue of not more than 1,012,005 shares.

2. The right to subscribe for the new shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Super Free Games Inc.

3. The subscription price shall be SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to announcement of the year-end report of the Company for the financial year 2022. The premium shall be attributed to the free premium fund.

4. The newly issued shares shall be subscribed for on a subscription list no later than 31 October 2023.

5. Payment for subscribed shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 1,774,689.89 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly. Over-subscription is not possible. Set-off is completed through subscription.

6. The board of directors shall be entitled to extend the subscription period and the time for payment.

7. The new shares shall be entitled to dividend as from the first record day for dividend after the newly issued shares have been registered with the Swedish Companies Registration Office and the shares have been recorded in the share register kept by Euroclear Sweden AB.

8. The board of directors shall be authorized to make any formal adjustments that may be required in connection with registration of the resolution with the Swedish Companies Registration Office or Euroclear Sweden AB.

(b) Transfer of own shares

The board of directors proposes that the annual general meeting resolves on a transfer of own shares on the following terms.

1. The Company may transfer not more than 1,012,005 shares in the Company.

2. The right to acquire the shares shall, with deviation from the shareholders’ pre-emption rights, only be offered to the sellers of Super Free Games Inc.

3. The shares shall be transferred at a price per share of SEK 18.332, which corresponds to the volume weighted average price per share in the Company on Nasdaq Stockholm during the ten (10) trading days prior to the announcement of the year-end report of the Company for the financial year 2022.

4. Transfer and payment of the shares shall be effected no later than 31 October 2023, or such later time that is resolved by the board of directors.

5. Payment for the shares shall be made by way of set-off, whereby set-off of the subscription price can be made at a maximum amount corresponding to the subscribers’ claims of not more than USD 1,774,689.89 in aggregate. The amount of the claims may be lower, whereby the number of shares that can be subscribed for is reduced correspondingly.

Other terms and conditions

The reason for the deviation from the shareholders’ pre-emption rights is to fulfil the Company’s obligations under the share purchase agreement which the Company has entered into with the sellers of Super Free Games Inc.

The Company’s assessment is that the earn-out consideration will amount to USD 3,315,683 in total, of which approx. 42.82% of the amount shall be paid in shares in the Company. The final amount is, however, dependent on the outcome of the audit of Super Free Games Inc.’s financial statements for 2022 and that the sellers accept the Company’s calculation of the earn-out consideration. The board of directors of the Company will thereafter determine the number of shares that the sellers are entitled to as well as how much of the earn-out consideration that shall be paid in newly issued and own shares, respectively (the number of shares can be lower, but not higher than the maximum number of shares proposed under item (a)1 and (b)1 above). The total number of shares that may be issued and/or transferred to the sellers will amount to not more than 1,012,005 shares. The number of shares issued and transferred, respectively, will be communicated at the day of the allotment. Based on the Company’s calculation of the earn-out consideration, the number of shares which the sellers of Super Free Games Inc. are entitled to is expected to amount to approximately 809,598 shares. In order to give the Company’s board of directors some flexibility in connection with the determination of the final earn-out consideration, an issue and transfer, respectively, of a maximum number of shares has been proposed (and the maximum amount of claim possible to set off has been increased correspondingly).

The board of directors’ proposal is that the resolutions under items 23 (a) and (b) above shall be made as a joint resolution.

Resolution on authorization for the board of directors to issue shares, warrants and convertible instruments (item 24)

The board of directors proposes that the annual general meeting authorizes the board of directors to, within the scope of the articles of association, with or without deviation from the shareholders’ preferential rights, on one or several occasions during the period until the next annual general meeting, resolve to increase the Company’s share capital by issuing new shares, warrants or convertible instruments in the Company. The authorization shall be limited whereby the board of directors may not resolve to issue shares, warrants or convertible instruments that involve the issue of, or conversion into shares corresponding to, more than ten (10) per cent of the shares in the Company at the time when the board of directors first utilizes the authorization. The issues shall be made on market terms and payment may, apart from payment in cash, be made in kind or through set-off or otherwise with conditions. The purpose of the authorization and the reasons for any deviation from the shareholders’ preferential rights is to be able to carry out and finance acquisitions of companies and assets.

Resolution on authorization for the board of directors to resolve on repurchase of own shares (item 25)

The board of directors proposes that the annual general meeting authorizes the board of directors to, on one or several occasions during the period until the next annual general meeting, resolve on repurchase of own shares on principally the following terms and conditions:

1. Purchases may be effected on Nasdaq Stockholm.

2. Purchases may be made up to a maximum number of shares so that the Company’s holdings of own shares after the purchase does not exceed one-tenth of the total number of shares in the Company.

3. Purchases of shares may only be effected on Nasdaq Stockholm within the registered price interval at any given time.

The main reason for possible purchases is to give the Company flexibility regarding its equity and thereby optimize the capital structure of the Company. Possible purchases may also enable own shares to be used as payment for, or financing of, acquisitions of companies or assets, including earn-out considerations, or in connection with the delivery of shares to participants in the Company’s incentive programs. The board of directors shall have the right to determine other conditions for purchases in accordance with the authorization.

Resolution on authorization for the board of directors to resolve on transfer of own shares (item 26)

The board of directors proposes that the annual general meeting authorizes the board of directors to, on one or several occasions during the period until the next annual general meeting, resolve on transfers of own shares up to the number of shares which, at any time, are held by the Company.

Transfer of own shares may be carried out to be used as payment for, or financing of, acquisitions of companies or assets, including earn-out consideration. Transfer of own shares may be effected otherwise than on Nasdaq Stockholm at an estimated market value and may deviate from the shareholders’ preferential rights. Payment for transferred shares may be made in cash, in kind or through set-off. Transfer of own shares may also be carried out on Nasdaq Stockholm at a price within the registered price range at any given time.

Resolution on long-term incentive program (LTIP 2023/2027) (item 27)

Implementation of a share-based long-term incentive program 2023/2027

The board of directors proposes that the annual general meeting resolves on implementing a share-based long-term incentive program for senior executives and other key personnel within the group (the “LTIP 2023/2027”) on the main terms and conditions set out below.

Objectives of LTIP 2023/2027

As an international group operating in an industry where employers compete to attract top-talent, Stillfront must be able to offer a globally viable and attractive remuneration package. The total remuneration in Stillfront shall enable the Company to retain and recruit personnel while being competitive, performance driven and fair. As a part of the total remuneration package, the board of directors has decided to propose a long-term incentive program for 2023/2027. The board of directors believes that LTIP 2023/2027 will be beneficial for both the Company and its shareholders as it will contribute to the possibilities to recruit and retain competent personnel, increase motivation and strengthen Stillfront’s financial development and long-term value growth. Stillfront intends to propose incentive programs of similar character for resolution by future annual general meetings.

Grant of Restricted Stock Units

A maximum of 2,024,200 restricted stock units (“Restricted Stock Units”) shall be offered to no more than 65 participants, consisting of the CEO, senior executives and other key personnel of the group. Members of the board of directors shall not be entitled to participate in LTIP 2023/2027. The participants in LTIP 2023/2027 shall be allotted Restricted Stock Units free of charge entitling to shares in the Company. The allotment of Restricted Stock Units shall take place up to and including the day before the annual general meeting 2024.

Restricted Stock Units shall be offered the participants in LTIP 2023/2027 in accordance with the following:

* The share price used to calculate the value of the underlying shares, and hence the maximum number of Restricted Stock Units that may be allocated to each Category 3 participant, shall be the volume-weighted average price paid for the Stillfront share on Nasdaq Stockholm, adjusted for any dividend payments, during a period of ten trading days immediately prior to the participants being invited to participate in LTIP 2023/2027.

Main terms for the Restricted Stock Units

The Restricted Stock Units shall be governed by the following main terms and conditions:

1. Each vested Restricted Stock Unit entitles the participant to receive, free of charge, one (1) share in the Company from and including the day of public announcement of the Company’s Q2 report 2027 up to and including the seventh day thereafter. The board of directors may extend the date for delivering shares if participants are prevented from acquiring shares due to applicable laws on insider trading or similar.

2. Vesting of Restricted Stock Units is conditional upon the Company’s financial targets relating to annual organic revenue growth[1] and profitability[2], respectively (each a “Performance Target” and jointly the “Performance Targets”) being satisfied during the financial years 2023[3], 2024, 2025 and 2026, whereby satisfaction of each Performance Target under each respective financial year shall result in 12.5% (1/8) of the Restricted Stock Units being vested. If one of the Performance Targets is not satisfied during a specific financial year, no vesting relating to such Performance Target will occur for the relevant financial year (already vested Restricted Stock Units, and the potential vesting of Restricted Stock Units during future financial years, are not affected). Hence, vesting of allocated Restricted Stock Units may occur with 0% (if no Performance Target is satisfied), 12.5% (if only one Performance Target is satisfied) or 25% (if both Performance Targets are satisfied) each financial year. However, a participant shall not be entitled to exercise vested Restricted Stock Units prior the date set out in paragraph 1 above.

The board of directors will determine the outcome of the Performance Targets for each financial year in connection with the announcement of the year-end report for the relevant financial year.

The board of director’s view is that linking performance targets to the fulfilment of the Company’s financial targets for annual organic revenue growth and profitability is an efficient method of aligning the interests of senior managers, other key personnel and shareholders.

If the board of directors amends the Company’s financial targets during the duration of LTIP 2023/2027, the Performance Targets may be adjusted correspondingly.

3. If the participant ceases to be employed in the Stillfront Group, the right to all vested Restricted Stock Units shall, subject to certain specific exemptions, be forfeited.

4. The number of shares that Restricted Stock Units entitles holders to may be recalculated in the event of, e.g., bonus issues, reverse share splits or share splits, new issues, reductions in the share capital or similar actions.

5. The Restricted Stock Units may not be transferred or pledged.

6. Participants in LTIP 2023/2027 shall enter into agreements with the Company regarding the full terms and conditions for LTIP 2023/2027, and the board of directors, or the person appointed by the board of directors, is authorised to execute and enter into such agreements with the participants.

7. In the event that participants cannot receive shares under applicable law, at a reasonable cost or with reasonable administrative measures, the board of directors may resolve to offer participants a cash settlement. However, the terms and conditions shall not be more favourable for participants than what follows from this proposal.

8. The board of directors shall have the right to make adjustments to the terms and conditions for the Restricted Stock Units if significant changes in the Group or its market results in a situation which means that the terms and conditions for exercising the Restricted Stock Units are no longer appropriate. Such adjustments shall only be made in order to fulfil the main objectives of LTIP 2023/2027.

Costs, potential dilution and effect on key ratios

LTIP 2023/2027 will be accounted for in accordance with IFRS 2, which stipulates that the Restricted Stock Units will be recorded as a personnel expense over the vesting period. The calculation has been made based on the assumption of (i) that all Restricted Stock Units are allocated at the initial allotment, (ii) a staff turnover of 15%, (iii) a share price of SEK 34.98 at the time of delivery of shares under the Restricted Stock Units and (iv) average social security contributions of 13%. The total IFRS 2 costs for LTIP 2023/2027 if the maximum allotment is delivered, are estimated to approximately MSEK 68, which corresponds to approximately 5.7% of the total personnel costs for 2022. The costs will be recognized evenly over the years 20232027. The costs have been calculated as the sum of salary costs, including social security costs, and administration costs for the program. Social security costs have been calculated assuming a starting share price of SEK 20 with annual increase of 15%. Administration costs are estimated to be less than MSEK 1.

If LTIP 2023/2027 had been implemented in 2022 and the Company had costs in accordance with the example above, the earnings per share for the financial year 2022 would have decreased by SEK 0.04 to SEK 1.12, and EBITDA[4] would have decreased by MSEK 17 to MSEK 2,528. The effect on important key ratios is only marginal.

If warrants are allocated and converted in order to ensure the obligations under LTIP 2023/2027, the number of outstanding shares is estimated to increase with not more than 2,024,200 shares. Such maximum increase would have a dilutive effect of 0.39% based on the number of shares outstanding as of the date of the notice convening the annual general meeting. The above calculations assume that Stillfront’s undertakings under LTIP 2023/2027 are secured with warrants.

Delivery of shares

The board of directors has considered the following alternatives for delivering shares in the Company to participants in LTIP 2023/2027.

As a main alternative, the board of directors proposes that the Company shall secure delivery of shares to the participants in LTIP 2023/2027 through the issuance and subsequent transfer of warrants in accordance with item 28 on the agenda (the “Warrant Arrangement”).

In addition to the Warrant Arrangement, and subject to the board of directors’ being authorized to resolve on repurchase of own shares in accordance with item 25 on the agenda, the board of directors’ proposes that the Company shall be able to use the repurchased shares to secure deliver of shares to the participants in LTIP 2023/2027 in accordance with item 29 on the agenda.

Should the annual general meeting not resolve to approve the Warrant Arrangement, or if the Company cannot use repurchased shares as delivery (whether due to the annual general meeting not approving the proposals for repurchase and transfer of own shares according to items 25 and 29 on the agenda, respectively, or for any other reason), the board of directors’ intention is that the Company shall enter into a swap agreement with a third party. Such arrangement would mean that Stillfront enters into agreements with a third party for such third party to acquire shares in the Company in its own name and thereafter transfer the shares to participants in LTIP 2023/2027. This alternative entails higher costs for the Company, and is therefore only intended to be utilized if none of the above-mentioned delivery alternatives can be used.

Preparation and administration of LTIP 2023/2027

Stillfront’s remuneration committee has prepared the proposal for LTIP 2023/2027 in close consultation with the board of directors of the Company and external advisors. The board of directors or the remuneration committee shall be responsible for preparing the detailed terms and conditions of LTIP 2023/2027 in accordance with the terms and guidelines resolved on by the annual general meeting.

Information regarding other long-term share or share price related incentive programs in Stillfront

Stillfront currently has four ongoing long-term share or share price related incentive programs.

LTIP 2019/2023 is an employee share option program of not more than 200,000 employee share options for approximately 10 management executives. To ensure delivery of shares to the participants it was resolved to issue a maximum of 200,000 warrants which, following recalculation as a result of the share split and the rights issue that were completed by the Company during 2020 and 2022, respectively, may entitle to subscription for a total of 2,232,081 shares. If all warrants are exercised for subscription for shares, the dilution effect will amount to approximately 0.43%.

LTIP 2020/2024 is a warrant program of 277,000 warrants for nine key employees in the Company. In total, 277,000 warrants were subscribed for which, following recalculation as a result of the share split and the rights issue that were completed by the Company during 2020 and 2022, respectively, may entitle to subscription for a total of 3,091,432 shares. If all warrants are exercised for subscription for shares, the dilution effect will amount to approximately 0.60%.

LTIP 2021/2025 is an employee share option program of not more than 3,500,000 employee share options for executive management and key employees on studio level, in total 48 participants. Following recalculation as a result of the rights issue that was completed by the Company during 2022, the employee share options may entitle to a total of 3,906,127 shares. There is no dilution related to LTIP 2021/2025 (pursuant to which a potential delivery of shares has been secured via a share swap agreement with Nordea Bank Abp, filial i Sverige).

LTIP 2022/2026 is a share-based incentive program of not more than 2,000,000 restricted stock units for executive management and key employees within the Stillfront Group, in total 46 participants. The restricted stock units entitle to subscription for a total of 2,000,000 shares. If all restricted stock units are exercised for subscription of shares, the dilution effect will amount to approximately 0.39%.

The total potential dilution for all outstanding share related incentive programs in Stillfront (calculated on the respective total size of the programs), including LTIP 2023/2027, will amount to approximately 1.79% (of which approximately 0.39% relates to the potential dilution in LTIP 2023/2027 in the event that delivery of shares have been secured by the Warrant Arrangement).

Resolution on (a) issue of warrants and (b) approval of transfer of warrants (item 28)

The board of directors proposes that the annual general meeting, as set out below, resolves on (a) an issue of warrants of series 2023/2027 and (b) approval of transfer of warrants in order to ensure delivery of shares in the Company under LTIP 2023/2027, proposed under item 27 of the proposed agenda. The number of warrants to be issued is set at a maximum number of warrants, which will be decreased by the number of own shares, if any, repurchased for the purpose of delivery under LTIP 2023/2027, provided that the authorisation to resolve on repurchase of own shares and the resolution on transfer of own shares to participants in LTIP 2023/2027 according to item 25 and 29 on the agenda, respectively, are granted by the annual general meeting.

(a) Issue of warrants

The board of directors proposes that the annual general meeting resolves on an issue of warrants governed by the following main terms and conditions:

1. The Company shall issue a maximum of 2,024,200 warrants of series 2023/2027 (the “Warrants”).

2. The right to subscribe for warrants shall, with deviation from the shareholders’ preferential rights, accrue to the Company or a wholly-owned subsidiary of the Company.

3. Over-subscription shall not be permitted.

4. The warrants shall be subscribed for on a separate subscription list no later than 31 October 2023. The board of directors shall have the right to extend the subscription period. The warrants shall be allotted to the Company or the subsidiary free of charge.

5. Each warrant shall entitle the holder to acquire one (1) new share in the Company during the period commencing on and including 1 January 2027 up to and including 31 December 2027. Subscription may only be carried out in accordance with the terms and conditions for LTIP 2023/2027 and in order to ensure delivery to the participants in LTIP 2023/2027.

6. The subscription price upon exercising the warrant shall correspond to the share’s quota value.

7. The newly subscribed shares shall entitle dividend for the first time on the record day which occurs after the shares have been registered on a reconciliation account.

8. The full terms and conditions for the Warrants are presented in the board of director’s proposal for complete terms and conditions for the Warrants. As set out therein, the subscription price, as well as the number of shares that a Warrant entitles subscription for, may be recalculated in the event of a bonus issue, new issue and in certain other cases.

9. The increase in the Company’s share capital will, upon exercising the Warrants, amount to no more than SEK 141,694, subject to the increase that may be caused by recalculation of the subscription price and the number of shares that each Warrant entitles subscription for may occur as a result of issues of shares/rights, etcetera.

10. The board of directors are authorised to make such minor adjustments as may be necessary in connection with the registration of the Warrants with the Swedish Companies Registration Office.

11. The reason for deviation of the shareholders’ preferential rights is to ensure delivery of shares in the Company under LTIP 2023/2027.

(b) Approval of transfer of warrants

The board of directors proposes that the annual general meeting approves:

• that the Company or the relevant subsidiary transfers the Warrants to participants in LTIP 2023/2027,

• that the Company or the relevant subsidiary transfers the Warrants to a third party with whom the Company has entered into an agreement regarding exercising the Warrants and delivery of shares in the Company to participants in LTIP 2023/2027 in accordance with the terms and conditions for LTIP 2023/2027, and/or

• that the Company or the relevant subsidiary otherwise disposes of the Warrants in order to ensure the Company’s obligation in connection with LTIP 2023/2027.

The board of directors’ proposal is that the resolutions under items 28 (a) and (b) above shall be made as a joint resolution.

Resolution on transfer of own shares to participants in LTIP 2023/2027 (item 29)

The board of directors proposes that the annual general meeting, subject to that the annual general meeting authorises the board of directors to resolve on the repurchase of own shares in accordance with item 25 on the proposed agenda, resolves that transfer of own shares to participants in LTIP 2023/2027 (the “Participants”) may be done to ensure delivery of shares in the Company under LTIP 2023/2027 proposed under item 27 on the proposed agenda on the following terms and conditions:

1. The Company may transfer not more than 2,024,200 shares in the Company to the Participants.

2. Each Participant shall have the right to receive such number of shares which the Participant is entitled to under LTIP 2023/2027. Transfers may be effected during the period in which the Participant is entitled to receive shares under LTIP 2023/2027.

3. The shares shall be transferred free of charge.

4. The number of shares to be transferred may be recalculated in the event of, e.g., bonus issues, reverse share splits or share splits, new issues, reductions in the share capital or similar actions.

The reason for deviating from the shareholders’ preferential rights in connection with the transfer of shares is to facilitate the delivery of shares in the Company under LTIP 2023/2027.

DETAILS ON NUMBER OF SHARES, VOTES AND HOLDING OF OWN SHARES
The total amount of shares and votes in the Company at the time of issue of this notice was 513,199,454. All shares carry equal voting rights. At the time of the notice, the Company holds 11,065,448 own shares.

MAJORITY REQUIREMENTS
A resolution in accordance with items 16-23 and 28-29 on the agenda is valid only where supported by shareholders holding not less than nine-tenths of both the votes cast and the shares represented at the annual general meeting. A resolution in accordance with items 24-26 on the agenda is valid only where supported by shareholders holding not less than two-thirds of both the votes cast and the shares represented at the annual general meeting.

DOCUMENTS
The nomination committee’s motivated statement, power of attorney forms and postal voting forms are available at the Company and on the Company’s website, https://www.stillfront.com/en/arsstamma-agm-2023/.

The complete proposals and other documents that shall be made available prior to the annual general meeting pursuant to the Swedish Companies Act and the Swedish Corporate Governance Code will be made available at the Company (address above) and on the Company’s website, https://www.stillfront.com/en/arsstamma-agm-2023/, not less than three weeks before the annual general meeting.

The aforementioned documents will be sent to those shareholders who so request and submit their postal address or e-mail address to the Company.

For questions about the annual general meeting, please contact: Stillfront Group AB (publ), "AGM", Kungsgatan 38, SE-111 35 Stockholm, Sweden or per e-mail to agm@stillfront.com.

PROCESSING OF PERSONAL DATA
For information on how personal data is processed in connection with the annual general meeting, see the privacy policy available on Euroclear Sweden AB’s website at https://www.euroclear.com/dam/ESw/Legal/Privacy-notice-bolagsstammor-engelska.pdf.

* * *
Stockholm in April 2023
The board of directors in Stillfront Group AB (publ)

The repurchase programme is subject to the following terms and conditions:

• Acquisitions shall be effected on Nasdaq Stockholm in accordance with its Nordic Main Market Rulebook for Issuers of Shares.
• Acquisitions may be made on one or several occasions between 16 February 2023 and the 2023 Annual General Meeting. No acquisition will be made during a 30-day period prior to the company publishing a quarterly report.
• Acquisitions may be made up to a total amount of SEK 270 million. Stillfront’s holding of own shares may, however, not at any time exceed one-tenth of all shares in the company.
• Acquisitions may only be effected at a price within the registered price interval on Nasdaq Stockholm at any given time, which refers to the interval between the highest purchase price and the lowest selling price.
• Acquisitions may also be made by way of block trades in accordance with applicable rules.
• Payment of acquired shares shall be made in cash.

The repurchases will be administered by Nordea Bank Apb, that will act in accordance with instructions from Stillfront.

The total number of shares in Stillfront is 513,199,454. At the time of this press release, Stillfront does not hold any of the company’s own shares.

Stillfront’s updated financial targets will replace the previous financial targets, initially announced in connection with the Capital Markets Day in November 2019 and updated in connection with the Capital Markets Update in September 2020. Stillfront’s updated financial targets will be followed up annually and are valid until further notice.

“Since 2019, Stillfront has grown its revenues by more than 3.5x, while increasing free cash flow by more than 4.5x. We have successfully added several major game franchises to our product portfolio, increased our market share within mobile games, and further expanded our global footprint in North America, MENA, and Asia. Going into 2023, Stillfront is entering a new phase, leveraging the scale that we have achieved, to continue building the best games company in the world. To support this development, we have today announced new financial targets reflecting the value generation potential in the business today and going forward,” says Jörgen Larsson, CEO, Stillfront Group.

Updated financial targets:

• Annual organic revenue growth above addressed market (supported by selective and accretive M&A)
• Annual adjusted EBITDAC margin in the range 26-29 percent.
• Leverage ratio below 2.0x (including cash earnouts next 12 months)

Background and definitions:

• Annual organic revenue growth above addressed market (supported by selective and accretive M&A).
  • The addressed market is defined as the global mobile games market excluding China.
  • Gaming is today one of the largest entertainment industries in the world with more than 3 billion gamers globally, and Stillfront is well positioned in the attractive mobile games industry. The global mobile games market declined in 2022 following several years of strong growth but the market is expected to return to growth in coming years. While Stillfront’s organic growth is dependent on the overall market growth rate, Stillfront performed significantly better than the mobile games market in 2022. By leveraging our diversification, our major game franchises and further developing the Stillops platform, we expect to continue to outgrow the underlying market going forward.
  • Stillfront’s outcome FY 2022 was -1.4 percent organic net revenue development, while the mobile games market declined by approximately -8 percent, based on average market growth numbers from data.ai, Newzoo and Sensor Tower.

• Annual adjusted EBITDAC margin in the range 26-29 percent.
  • Adjusted EBITDAC is defined as profit before interest, tax, depreciation, amortization, less capitalized product development, adjusted for items affecting comparability.
  • In this fourth operational phase, Stillfront will put an increased focus on incrementally growing margins as well as continue generating strong cash flow. By focusing on adjusted EBITDAC, we highlight our clear ambition to become more efficient in how we allocate capital for game development. Going forward, we will impose even tougher requirements on development projects across our studios and allocate a larger share of investments towards our key game franchises. As a result, we will aim to gradually lower our investments in product development in relation to net revenue.
  • Stillfront’s outcome FY 2022 was 22.7 percent.
• Leverage ratio below 2.0x (including cash earnouts next 12 months).
  • Stillfront’s leverage ratio is defined as net interest-bearing debt, including short-term cash earnout payments, in relation to the last twelve month’s Adjusted EBITDA pro forma. Stillfront may, under certain circumstances, choose to exceed this level during shorter time periods.
  • Stillfront’s ambition is to continue to have a conservative leverage ratio in line with its historic levels.
  • Stillfront’s outcome as of December 31, 2022, was 1.75x.

Stillfront’s Capital Markets Day:

Stillfront will further explain the new financial targets and strategic priorities during its digital Capital Markets Day, which is hosted today, February 15, at 15:00 CET.

Link to the live webcast: https://ir.financialhearings.com/stillfront-cmd-2023

Participants will have the opportunity to ask questions during the event via chat. Questions can also be sent in advance to ir@stillfront.com.

A recorded version of the webcast will be available on stillfront.com after the event.

More information and the full agenda are available at https://www.stillfront.com/en/cmd-2023/

FINANCIAL HIGHLIGHTS Q4

• Net revenue of 1,781 (1,442) MSEK, an increase of 24 percent
• Organic net revenue declined by -0.7 percent
• EBIT of 70 (249) MSEK, a decline of 72 percent
• Adj EBIT of 485 (460) MSEK, an increase of 5 percent, Adj EBIT margin of 27 (32) percent
• Items affecting comparability impacting EBIT amounted to -192 (-24) MSEK, mainly driven by a one-off amortization of -176 (0) MSEK on developed games with shortened economic lifetime and costs of -10 MSEK for workforce reductions
• Amortization of PPA-items amounted to -222 (-187) MSEK
• EBITDA of 655 (532) MSEK, an increase of 23 percent
• Adj EBITDA of 672 (556) MSEK, an increase of 21 percent, Adj EBITDA margin of 38 (39) percent
• Net result of 203 (169) MSEK, an increase of 20 percent
• Free cash flow last 12 months of 974 (953) MSEK, an increase of 2 percent
• Net debt of 3,826 (3,649) MSEK and adjusted leverage ratio, pro forma of 1.5x (1.6x)
• Cash position of 989 (1,133) MSEK and 2,401 (2,494) MSEK of undrawn credit facilities
• Stillfront’s board of directors proposes no dividend for 2022

“Stillfront outperformed a soft market in the last quarter of 2022. Net revenue grew by 24 percent year-over-year to 1,781 MSEK, driven by acquired studios, a positive FX effect and stable performance from our organic studios, with an organic decline of -0.7 percent in the quarter. Adjusted EBIT amounted to 485 MSEK and adjusted EBITDA to 672 MSEK, resulting in adjusted EBIT and adjusted EBITDA margins of 27 and 38 percent respectively. Stillfront continued to generate strong cash flow in 2022. Cash flow from operations before changes in net working capital grew by 29 percent in 2022 to 2,082 MSEK, while free cash flow grew to 974 MSEK, despite increasing our investments in product development by 375 MSEK during the same period. Following several years of strong growth, the global mobile games market declined by approximately -8 percent in 2022. Stillfront saw an organic decline of -1.4 percent for the full-year, significantly better than the market, thanks to strong performance from a number of our key game franchises, contribution from new game launches, and successful in-game events during the year.”

Jörgen Larsson, CEO, Stillfront Group

KEY FIGURES

INVITATION TO WEBCAST

The report will be presented in a live webcast at 10:00 a.m. CET today. Jörgen Larsson, CEO, and Andreas Uddman, CFO, will present the results and answer questions. The conference will be held in English.

To participate via webcast:
If you wish to participate via webcast please use the link below.
https://ir.financialhearings.com/stillfront-q4-2022

To participate via phone, please call:
If you wish to participate via teleconference please register on the link below. After registration you will be provided phone numbers and a conference ID to access the conference. You can ask questions verbally via the teleconference.
https://conference.financialhearings.com/teleconference/?id=5004791

FORWARD-LOOKING STATEMENTS
Some statements herein are forward-looking that reflect Stillfront’s current views or expectations of future financial and operational performance. Because these forward-looking statements involve both known and unknown risks and uncertainties, actual results may differ materially from the information set forth in the forward-looking information. Such risks and uncertainties include but are not limited to general business, economic, competitive, technological, and legal uncertainties and/or risks. Forward-looking statements in this report apply only at the time of announcement of the report and are subject to change without notice. Stillfront undertakes no obligation to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise, other than as required by applicable law or stock market regulations.

The purpose of the capital markets day is to give an update on Stillfront Group’s strategy as well as deep dives into Stillfront’s operations and Stillops platform, financials, ESG, synergies, live ops and product development.

The event will include presentations by Stillfront’s CEO Jörgen Larsson and members of the executive management team, with participation from the leadership of Stillfront’s studios Jawaker and 6waves.

Date: February 15, 2023

Link: https://ir.financialhearings.com/stillfront-cmd-2023

Time: 15:00 CET to approximately 17:30 CET

Further information, including the full agenda, will be available on the Stillfront Group corporate website (https://www.stillfront.com/en/cmd-2023/) in advance of the event.

A recorded version of the web cast will be available on stillfront.com after the event.

Stillfront Group will report its full-year results of 2022 on Wednesday 15 February 2023 at 7:00 a.m. CET. The report will be presented in a live webcast at 10:00 a.m. CET the same day. Jörgen Larsson, CEO, and Andreas Uddman, CFO, will present the results and answer questions. The conference will be held in English.

To participate via webcast:

If you wish to participate via webcast please use the link below.
https://ir.financialhearings.com/stillfront-q4-2022

To participate via phone:

If you wish to participate via teleconference please register on the link below. After registration you will be provided phone numbers and a conference ID to access the conference. You can ask questions verbally via the teleconference.
https://conference.financialhearings.com/teleconference/?id=5004791

Jan Samuelson, Chair of the Board of Directors of Stillfront Group AB (publ), has informed the nomination committee that he is not available for re-election at the 2023 annual general meeting. Jan has been chair of the board of directors of Stillfront since 2018.

The nomination committee will be presenting its full proposal of the board of directors, including new chair, well ahead of Stillfront’s annual general meeting. The annual general meeting will be held in Stockholm, Sweden on 11 May 2023.