Embracer Group AB (publ) (LON:0GFE)
London · Delayed Price · Currency is GBP · Price in SEK 55.03
+8.56 (18.42%)
Feb 12, 2026, 5:01 PM GMT
Embracer Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 |
Operating Revenue | 19,954 | 15,967 | 22,370 | 21,895 | 27,409 | 37,665 |
Other Revenue | 65 | 824 | 65 | 451 | 137 | 37 |
| 20,019 | 16,791 | 22,435 | 22,346 | 27,546 | 37,702 | |
Revenue Growth (YoY) | -13.49% | -25.16% | 0.40% | -18.88% | -26.94% | 119.16% |
Cost of Revenue | 4,260 | 3,949 | 3,986 | 3,567 | 2,314 | 9,980 |
Gross Profit | 15,759 | 12,841 | 18,449 | 18,779 | 25,232 | 27,722 |
Selling, General & Admin | 10,441 | 8,555 | 12,198 | 13,832 | 16,587 | 18,414 |
Other Operating Expenses | -1,075 | 104 | -490 | 759 | -283 | -257 |
Operating Expenses | 13,633 | 12,513 | 16,373 | 19,307 | 22,397 | 24,416 |
Operating Income | 2,126 | 328 | 2,076 | -528 | 2,835 | 3,306 |
Interest Expense | -370 | -306.67 | -731 | -721 | -1,462 | -971 |
Interest & Investment Income | 132 | - | 106 | - | 49 | 39 |
Earnings From Equity Investments | - | 4 | 1 | 1 | 12 | 213 |
Currency Exchange Gain (Loss) | -705 | - | -782 | 990 | 406 | 889 |
Other Non Operating Income (Expenses) | 186 | 1.33 | 17 | 23 | 22 | 1,173 |
EBT Excluding Unusual Items | 1,369 | 26.67 | 687 | -235 | 1,862 | 4,649 |
Merger & Restructuring Charges | -233 | - | -1,539 | -926 | -2,048 | -2,922 |
Impairment of Goodwill | -3,727 | - | -3,727 | -4,368 | -4,368 | - |
Gain (Loss) on Sale of Assets | 7,966 | - | 7,966 | -6,602 | -6,733 | 18 |
Asset Writedown | -1,013 | - | -842 | -1,698 | -3,310 | -264 |
Other Unusual Items | 43 | - | 103 | 192 | 904 | 3,534 |
Pretax Income | 4,405 | 26.67 | 2,648 | -13,635 | -13,691 | 5,015 |
Income Tax Expense | -22 | 53.33 | 105 | -102 | -351 | 553 |
Earnings From Continuing Operations | 4,427 | -26.67 | 2,543 | -13,533 | -13,340 | 4,462 |
Earnings From Discontinued Operations | 3,676 | 1,372 | 3,420 | -6,168 | -4,838 | - |
Net Income to Company | 8,103 | 1,345 | 5,963 | -19,701 | -18,178 | 4,462 |
Minority Interest in Earnings | -5 | -2.67 | - | - | 1 | -8 |
Net Income | 8,098 | 1,343 | 5,963 | -19,701 | -18,177 | 4,454 |
Net Income to Common | 8,098 | 1,343 | 5,963 | -19,701 | -18,177 | 4,454 |
Net Income Growth | - | -77.48% | - | - | - | 356.35% |
Shares Outstanding (Basic) | 208 | 220 | 206 | 206 | 198 | 178 |
Shares Outstanding (Diluted) | 209 | 220 | 207 | 206 | 198 | 180 |
Shares Change (YoY) | 10.57% | 6.28% | 0.46% | 4.07% | 9.90% | 17.37% |
EPS (Basic) | 39.02 | 6.10 | 28.95 | -95.61 | -91.80 | 25.00 |
EPS (Diluted) | 38.86 | 6.10 | 28.83 | -95.61 | -91.80 | 24.72 |
EPS Growth | - | -78.83% | - | - | - | 288.68% |
Free Cash Flow | 4,138 | 1,207 | 2,189 | 847 | 4,262 | 4,883 |
Free Cash Flow Per Share | 19.84 | 5.49 | 10.57 | 4.11 | 21.52 | 27.10 |
Gross Margin | 78.72% | 76.48% | 82.23% | 84.04% | 91.60% | 73.53% |
Operating Margin | 10.62% | 1.95% | 9.25% | -2.36% | 10.29% | 8.77% |
Profit Margin | 40.45% | 8.00% | 26.58% | -88.16% | -65.99% | 11.81% |
Free Cash Flow Margin | 20.67% | 7.19% | 9.76% | 3.79% | 15.47% | 12.95% |
EBITDA | 5,681 | - | 6,029 | - | 8,151 | 8,867 |
EBITDA Margin | 28.38% | - | 26.87% | - | 29.59% | 23.52% |
D&A For EBITDA | 3,555 | - | 3,953 | - | 5,316 | 5,561 |
EBIT | 2,126 | 328 | 2,076 | -528 | 2,835 | 3,306 |
EBIT Margin | 10.62% | 1.95% | 9.25% | -2.36% | 10.29% | 8.77% |
Effective Tax Rate | - | 200.00% | 3.96% | - | - | 11.03% |
Revenue as Reported | 28,319 | 16,791 | 30,765 | 22,418 | 27,971 | 38,074 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.