Fable Media Group AB (NGM:FABLE)
Sweden · Delayed Price · Currency is SEK 5.26
0.00 (0.00%)
At close: Jun 12, 2026
Fable Media Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 64.17 | 65.47 | 94.32 | 83.5 | 61.53 | 34.77 | |
Revenue Growth (YoY) | -28.40% | -30.58% | 12.96% | 35.71% | 76.96% | - |
Cost of Revenue | 14.09 | 14.15 | 18.36 | 27.92 | 25.7 | 10.84 |
Gross Profit | 50.07 | 51.32 | 75.96 | 55.58 | 35.83 | 23.93 |
Selling, General & Admin | 9.19 | 8.62 | 9.01 | 6 | 4.24 | 2.8 |
Other Operating Expenses | -1.49 | -1.34 | -0.48 | - | -0.02 | - |
Operating Expenses | 8.08 | 7.54 | 12.98 | 10.62 | 9.7 | 8.52 |
Operating Income | 41.99 | 43.78 | 62.98 | 44.97 | 26.13 | 15.41 |
Interest Expense | -4.07 | -3.47 | -0.32 | -0.21 | -1.33 | -2.2 |
Interest & Investment Income | 0.16 | 0.03 | 0.07 | 0.14 | 0.7 | 0.45 |
Currency Exchange Gain (Loss) | -0.57 | -0.57 | 0.01 | -0.39 | 0.08 | - |
Other Non Operating Income (Expenses) | -0.72 | -0.68 | 0.63 | 7.03 | 1.9 | 0.42 |
EBT Excluding Unusual Items | 36.8 | 39.09 | 63.37 | 51.53 | 27.48 | 14.09 |
Other Unusual Items | - | 2.75 | -15 | -10 | - | - |
Pretax Income | 36.8 | 41.84 | 48.37 | 41.53 | 27.48 | 14.09 |
Income Tax Expense | 9.69 | 9.95 | 14.9 | 10.39 | 5.37 | 3.97 |
Net Income | 27.11 | 31.89 | 33.47 | 31.14 | 22.1 | 10.12 |
Net Income to Common | 27.11 | 31.89 | 33.47 | 31.14 | 22.1 | 10.12 |
Net Income Growth | -19.62% | -4.71% | 7.49% | 40.87% | 118.46% | - |
Shares Outstanding (Basic) | 34 | 34 | 34 | 34 | 26 | 2 |
Shares Outstanding (Diluted) | 34 | 34 | 34 | 34 | 26 | 3 |
Shares Change (YoY) | -0.18% | - | - | 29.95% | 796.90% | - |
EPS (Basic) | 0.80 | 0.94 | 0.99 | 0.92 | 0.85 | 4.57 |
EPS (Diluted) | 0.80 | 0.94 | 0.99 | 0.92 | 0.85 | 3.47 |
EPS Growth | -19.47% | -4.71% | 7.49% | 8.40% | -75.64% | - |
Free Cash Flow | 23.63 | 20.94 | 51.94 | 39.75 | 27.04 | 13.86 |
Free Cash Flow Per Share | 0.69 | 0.62 | 1.53 | 1.17 | 1.03 | 4.75 |
Dividend Per Share | 0.550 | 0.650 | - | - | - | - |
Gross Margin | 78.03% | 78.39% | 80.53% | 66.57% | 58.23% | 68.83% |
Operating Margin | 65.44% | 66.87% | 66.77% | 53.85% | 42.46% | 44.33% |
Profit Margin | 42.24% | 48.71% | 35.49% | 37.29% | 35.93% | 29.10% |
Free Cash Flow Margin | 36.82% | 31.98% | 55.07% | 47.60% | 43.94% | 39.86% |
EBITDA | 42.37 | 44.05 | 67.43 | 49.58 | 31.61 | 21.14 |
EBITDA Margin | 66.03% | 67.28% | 71.49% | 59.38% | 51.38% | 60.79% |
D&A For EBITDA | 0.38 | 0.27 | 4.45 | 4.62 | 5.49 | 5.72 |
EBIT | 41.99 | 43.78 | 62.98 | 44.97 | 26.13 | 15.41 |
EBIT Margin | 65.44% | 66.87% | 66.77% | 53.85% | 42.46% | 44.33% |
Effective Tax Rate | 26.33% | 23.77% | 30.80% | 25.02% | 19.56% | 28.17% |
Revenue as Reported | 65.78 | 69.67 | 95.35 | 83.93 | 61.95 | 34.77 |