Embracer Group AB (publ) (STO:EMBRAC.B)
Sweden · Delayed Price · Currency is SEK 48.68
-2.43 (-4.75%)
Jan 30, 2026, 5:29 PM CET
Embracer Group AB Income Statement
Financials in millions SEK. Fiscal year is April - March.
Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 19,954 | 22,370 | 27,409 | 37,665 | 17,067 | 10,316 |
Other Revenue | 65 | 65 | 137 | 37 | 136 | 85.3 |
| 20,019 | 22,435 | 27,546 | 37,702 | 17,203 | 10,401 | |
Revenue Growth (YoY) | -13.49% | -18.55% | -26.94% | 119.16% | 65.40% | 71.80% |
Cost of Revenue | 4,260 | 3,986 | 2,314 | 9,980 | 2,404 | 3,618 |
Gross Profit | 15,759 | 18,449 | 25,232 | 27,722 | 14,799 | 6,783 |
Selling, General & Admin | 10,441 | 12,198 | 16,587 | 18,414 | 9,100 | 3,160 |
Other Operating Expenses | -1,075 | -490 | -283 | -257 | -122 | -144.8 |
Operating Expenses | 13,633 | 16,373 | 22,397 | 24,416 | 11,748 | 6,495 |
Operating Income | 2,126 | 2,076 | 2,835 | 3,306 | 3,051 | 287.8 |
Interest Expense | -370 | -731 | -1,462 | -971 | -165 | -76.3 |
Interest & Investment Income | 132 | 106 | 49 | 39 | 4 | 3.2 |
Earnings From Equity Investments | - | 1 | 12 | 213 | 465 | 206.5 |
Currency Exchange Gain (Loss) | -705 | -782 | 406 | 889 | 485 | 231.3 |
Other Non Operating Income (Expenses) | 186 | 17 | 22 | 1,173 | 19 | 53.4 |
EBT Excluding Unusual Items | 1,369 | 687 | 1,862 | 4,649 | 3,859 | 705.9 |
Merger & Restructuring Charges | -233 | -1,539 | -2,048 | -2,922 | -4,614 | - |
Impairment of Goodwill | -3,727 | -3,727 | -4,368 | - | - | - |
Gain (Loss) on Sale of Assets | 7,966 | 7,966 | -6,733 | 18 | 5 | 1.9 |
Asset Writedown | -1,013 | -842 | -3,310 | -264 | -23 | -28.8 |
Other Unusual Items | 43 | 103 | 904 | 3,534 | 2,431 | - |
Pretax Income | 4,405 | 2,648 | -13,691 | 5,015 | 1,659 | 680 |
Income Tax Expense | -22 | 105 | -351 | 553 | 692 | 392.7 |
Earnings From Continuing Operations | 4,427 | 2,543 | -13,340 | 4,462 | 967 | 287.3 |
Earnings From Discontinued Operations | 3,676 | 3,420 | -4,838 | - | - | - |
Net Income to Company | 8,103 | 5,963 | -18,178 | 4,462 | 967 | 287.3 |
Minority Interest in Earnings | -5 | - | 1 | -8 | 9 | -0.3 |
Net Income | 8,098 | 5,963 | -18,177 | 4,454 | 976 | 287 |
Net Income to Common | 8,098 | 5,963 | -18,177 | 4,454 | 976 | 287 |
Net Income Growth | - | - | - | 356.35% | 240.07% | 0.74% |
Shares Outstanding (Basic) | 208 | 206 | 198 | 178 | 151 | 133 |
Shares Outstanding (Diluted) | 209 | 207 | 198 | 180 | 154 | 133 |
Shares Change (YoY) | 10.57% | 4.54% | 9.90% | 17.37% | 15.66% | 27.85% |
EPS (Basic) | 39.02 | 28.95 | -91.80 | 25.00 | 6.47 | 2.16 |
EPS (Diluted) | 38.86 | 28.83 | -91.80 | 24.72 | 6.36 | 2.16 |
EPS Growth | - | - | - | 288.68% | 194.10% | -21.21% |
Free Cash Flow | 4,138 | 2,189 | 4,262 | 4,883 | 3,726 | 3,828 |
Free Cash Flow Per Share | 19.84 | 10.57 | 21.52 | 27.10 | 24.27 | 28.84 |
Gross Margin | 78.72% | 82.23% | 91.60% | 73.53% | 86.03% | 65.21% |
Operating Margin | 10.62% | 9.25% | 10.29% | 8.77% | 17.73% | 2.77% |
Profit Margin | 40.45% | 26.58% | -65.99% | 11.81% | 5.67% | 2.76% |
Free Cash Flow Margin | 20.67% | 9.76% | 15.47% | 12.95% | 21.66% | 36.80% |
EBITDA | 5,681 | 6,029 | 8,151 | 8,867 | 5,507 | 2,765 |
EBITDA Margin | 28.38% | 26.87% | 29.59% | 23.52% | 32.01% | 26.58% |
D&A For EBITDA | 3,555 | 3,953 | 5,316 | 5,561 | 2,456 | 2,477 |
EBIT | 2,126 | 2,076 | 2,835 | 3,306 | 3,051 | 287.8 |
EBIT Margin | 10.62% | 9.25% | 10.29% | 8.77% | 17.73% | 2.77% |
Effective Tax Rate | - | 3.96% | - | 11.03% | 41.71% | 57.75% |
Revenue as Reported | 28,319 | 30,765 | 27,971 | 38,074 | 17,400 | 10,604 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.