Starbreeze AB (publ) (FRA:2ST)
Germany · Delayed Price · Currency is EUR 0.0017
-0.0001 (-5.56%)
Last updated: Jan 28, 2026, 8:16 AM CET
Starbreeze AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 226.21 | 185.85 | 633.51 | 127.6 | 125.69 | 118.01 |
| 226.21 | 185.85 | 633.51 | 127.6 | 125.69 | 118.01 | |
Revenue Growth (YoY) | 8.38% | -70.66% | 396.47% | 1.52% | 6.51% | -57.86% |
Cost of Revenue | 614.67 | 448.85 | 309.27 | 60.53 | 56.3 | 31.07 |
Gross Profit | -388.46 | -263 | 324.24 | 67.08 | 69.39 | 86.93 |
Selling, General & Admin | 103.5 | 59.14 | 126.23 | 79.87 | 64.11 | 77.89 |
Other Operating Expenses | 2.94 | 0.96 | -13.71 | -15.4 | -3.12 | -1.1 |
Operating Expenses | 106.44 | 60.1 | 112.52 | 64.47 | 60.99 | 76.79 |
Operating Income | -494.9 | -323.09 | 211.72 | 2.61 | 8.4 | 10.14 |
Interest Expense | -3.36 | -4.01 | -0.36 | -59.25 | -51.58 | -48.96 |
Interest & Investment Income | 2.87 | 5.65 | 3.1 | - | - | - |
Earnings From Equity Investments | - | 1.36 | -0.06 | 0.17 | 0.05 | -2.11 |
Currency Exchange Gain (Loss) | -8.33 | 9.76 | -21.41 | 4.14 | 6.55 | -5.62 |
Other Non Operating Income (Expenses) | 2.23 | -0.03 | 14.68 | -2.07 | 0.03 | 0.66 |
EBT Excluding Unusual Items | -501.49 | -310.37 | 207.66 | -54.4 | -36.55 | -45.89 |
Gain (Loss) on Sale of Investments | -2.26 | -2.67 | - | - | - | - |
Gain (Loss) on Sale of Assets | -6.38 | -6.38 | - | - | -68.67 | 6.36 |
Other Unusual Items | 1.75 | 1.75 | - | - | - | -90.93 |
Pretax Income | -508.38 | -317.67 | 207.66 | -54.4 | -105.23 | -130.47 |
Income Tax Expense | -3.39 | 0.18 | 0.02 | 5.41 | -1.76 | -0.19 |
Earnings From Continuing Operations | -504.99 | -317.85 | 207.63 | -59.81 | -103.47 | -130.28 |
Net Income | -504.99 | -317.85 | 207.63 | -59.81 | -103.47 | -130.28 |
Net Income to Common | -504.99 | -317.85 | 207.63 | -59.81 | -103.47 | -130.28 |
Shares Outstanding (Basic) | 1,537 | 1,477 | 1,097 | 725 | 725 | 470 |
Shares Outstanding (Diluted) | 1,537 | 1,477 | 1,097 | 725 | 725 | 470 |
Shares Change (YoY) | 4.07% | 34.61% | 51.40% | - | 54.25% | 43.06% |
EPS (Basic) | -0.33 | -0.22 | 0.19 | -0.08 | -0.14 | -0.28 |
EPS (Diluted) | -0.34 | -0.22 | 0.19 | -0.08 | -0.14 | -0.28 |
Free Cash Flow | 38.64 | 59.02 | 111.07 | 56.55 | 72.88 | -25.58 |
Free Cash Flow Per Share | 0.03 | 0.04 | 0.10 | 0.08 | 0.10 | -0.05 |
Gross Margin | -171.72% | -141.51% | 51.18% | 52.57% | 55.21% | 73.67% |
Operating Margin | -218.78% | -173.85% | 33.42% | 2.04% | 6.68% | 8.60% |
Profit Margin | -223.24% | -171.02% | 32.77% | -46.87% | -82.32% | -110.40% |
Free Cash Flow Margin | 17.08% | 31.76% | 17.53% | 44.32% | 57.98% | -21.68% |
EBITDA | -340.18 | -321.24 | 212.95 | 4 | 14.02 | 17.18 |
EBITDA Margin | -150.38% | -172.85% | 33.61% | 3.14% | 11.15% | 14.56% |
D&A For EBITDA | 154.72 | 1.86 | 1.23 | 1.39 | 5.62 | 7.04 |
EBIT | -494.9 | -323.09 | 211.72 | 2.61 | 8.4 | 10.14 |
EBIT Margin | -218.78% | -173.85% | 33.42% | 2.04% | 6.68% | 8.60% |
Effective Tax Rate | - | - | 0.01% | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.