Viaplay Group AB (publ) (FRA:NEB)
Germany · Delayed Price · Currency is EUR 0.0916
+0.0002 (0.22%)
Last updated: Jan 30, 2026, 8:30 AM CET
Viaplay Group 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 |
| 17,542 | 18,490 | 18,567 | 15,691 | 12,661 | 12,003 | |
Revenue Growth (YoY) | -5.46% | -0.41% | 18.33% | 23.93% | 5.48% | -15.50% |
Cost of Revenue | 15,321 | 16,459 | 17,265 | 13,048 | 9,447 | 8,813 |
Gross Profit | 2,221 | 2,031 | 1,302 | 2,643 | 3,214 | 3,190 |
Selling, General & Admin | 2,260 | 2,345 | 2,639 | 3,163 | 2,662 | 2,362 |
Other Operating Expenses | -23 | -54 | -171 | -161 | -86 | -95 |
Operating Expenses | 2,237 | 2,291 | 2,468 | 3,002 | 2,576 | 2,267 |
Operating Income | -16 | -260 | -1,166 | -359 | 638 | 923 |
Interest Expense | -1,585 | -380 | -319 | -137 | -115 | -80 |
Interest & Investment Income | - | 53 | 71 | 32 | 11 | 10 |
Earnings From Equity Investments | 166 | 151 | 63 | 275 | 40 | 100 |
Currency Exchange Gain (Loss) | 1,083 | 1,083 | 52 | 6 | -9 | 34 |
Other Non Operating Income (Expenses) | - | - | - | - | - | -15 |
EBT Excluding Unusual Items | -352 | 647 | -1,299 | -183 | 565 | 972 |
Merger & Restructuring Charges | -70 | - | - | - | - | - |
Impairment of Goodwill | - | - | - | - | - | -187 |
Gain (Loss) on Sale of Assets | - | - | - | - | -74 | - |
Asset Writedown | - | - | - | -2 | -15 | -2 |
Other Unusual Items | -12 | -439 | -9,224 | 510 | - | 2,305 |
Pretax Income | -434 | 208 | -10,523 | 325 | 476 | 3,088 |
Income Tax Expense | 112 | 102 | -776 | 2 | 111 | 218 |
Earnings From Continuing Operations | -546 | 106 | -9,747 | 323 | 365 | 2,870 |
Earnings From Discontinued Operations | - | - | - | - | -40 | -643 |
Net Income to Company | -546 | 106 | -9,747 | 323 | 325 | 2,227 |
Minority Interest in Earnings | - | - | - | - | - | 9 |
Net Income | -546 | 106 | -9,747 | 323 | 325 | 2,236 |
Net Income to Common | -546 | 106 | -9,747 | 323 | 325 | 2,236 |
Net Income Growth | - | - | - | -0.61% | -85.47% | 279.63% |
Shares Outstanding (Basic) | 4,579 | 4,110 | 78 | 78 | 77 | 67 |
Shares Outstanding (Diluted) | 4,579 | 4,110 | 78 | 78 | 77 | 68 |
Shares Change (YoY) | 54.01% | 5154.07% | 0.00% | 1.55% | 13.84% | 0.27% |
EPS (Basic) | -0.12 | 0.03 | -124.60 | 4.13 | 4.24 | 33.20 |
EPS (Diluted) | -0.12 | 0.03 | -124.61 | 4.13 | 4.22 | 33.05 |
EPS Growth | - | - | - | -2.15% | -87.23% | 278.62% |
Free Cash Flow | -676 | -2,042 | -3,507 | -3,187 | 261 | 1,379 |
Free Cash Flow Per Share | -0.15 | -0.50 | -44.83 | -40.74 | 3.39 | 20.38 |
Gross Margin | 12.66% | 10.98% | 7.01% | 16.84% | 25.39% | 26.58% |
Operating Margin | -0.09% | -1.41% | -6.28% | -2.29% | 5.04% | 7.69% |
Profit Margin | -3.11% | 0.57% | -52.50% | 2.06% | 2.57% | 18.63% |
Free Cash Flow Margin | -3.85% | -11.04% | -18.89% | -20.31% | 2.06% | 11.49% |
EBITDA | 63 | -162 | -1,063 | -260 | 751 | 1,069 |
EBITDA Margin | 0.36% | -0.88% | -5.73% | -1.66% | 5.93% | 8.91% |
D&A For EBITDA | 79 | 98 | 103 | 99 | 113 | 146 |
EBIT | -16 | -260 | -1,166 | -359 | 638 | 923 |
EBIT Margin | -0.09% | -1.41% | -6.28% | -2.29% | 5.04% | 7.69% |
Effective Tax Rate | - | 49.04% | - | 0.61% | 23.32% | 7.06% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.