Embracer Group AB (publ) (STO:EMBRAC.B)

Sweden flag Sweden · Delayed Price · Currency is SEK
106.10
-1.62 (-1.50%)
Jun 26, 2025, 5:29 PM CET

Embracer Group AB Income Statement

Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year
FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2016 - 2020
Period Ending
Mar '25 Mar '24 Mar '23 Mar '22 Mar '21 2016 - 2020
Operating Revenue
22,37027,40937,66517,06710,316
Upgrade
Other Revenue
651373713685.3
Upgrade
22,43527,54637,70217,20310,401
Upgrade
Revenue Growth (YoY)
-18.55%-26.94%119.16%65.40%71.80%
Upgrade
Cost of Revenue
3,9862,3149,9802,4043,618
Upgrade
Gross Profit
18,44925,23227,72214,7996,783
Upgrade
Selling, General & Admin
12,19816,58721,15313,3473,160
Upgrade
Other Operating Expenses
-490-283-173-122-144.8
Upgrade
Operating Expenses
16,37322,39727,23915,9956,495
Upgrade
Operating Income
2,0762,835483-1,196287.8
Upgrade
Interest Expense
-731-1,462-971-165-76.3
Upgrade
Interest & Investment Income
106493943.2
Upgrade
Earnings From Equity Investments
112213465206.5
Upgrade
Currency Exchange Gain (Loss)
-782406853485231.3
Upgrade
Other Non Operating Income (Expenses)
17221,1731953.4
Upgrade
EBT Excluding Unusual Items
6871,8621,790-388705.9
Upgrade
Merger & Restructuring Charges
-1,539-2,048-291-367-
Upgrade
Impairment of Goodwill
-3,727-4,368---
Upgrade
Gain (Loss) on Sale of Assets
7,966-6,7331851.9
Upgrade
Asset Writedown
-842-3,310-264-23-28.8
Upgrade
Other Unusual Items
1039043,7622,431-
Upgrade
Pretax Income
2,648-13,6915,0151,659680
Upgrade
Income Tax Expense
105-351553692392.7
Upgrade
Earnings From Continuing Operations
2,543-13,3404,462967287.3
Upgrade
Earnings From Discontinued Operations
3,420-4,838---
Upgrade
Net Income to Company
5,963-18,1784,462967287.3
Upgrade
Minority Interest in Earnings
-1-89-0.3
Upgrade
Net Income
5,963-18,1774,454976287
Upgrade
Net Income to Common
5,963-18,1774,454976287
Upgrade
Net Income Growth
--356.35%240.07%0.74%
Upgrade
Shares Outstanding (Basic)
206198178151133
Upgrade
Shares Outstanding (Diluted)
207198180154133
Upgrade
Shares Change (YoY)
4.54%9.90%17.37%15.66%27.85%
Upgrade
EPS (Basic)
28.95-91.8025.006.472.16
Upgrade
EPS (Diluted)
28.83-91.8024.726.362.16
Upgrade
EPS Growth
--288.68%194.10%-21.21%
Upgrade
Free Cash Flow
2,1894,2624,8833,7263,828
Upgrade
Free Cash Flow Per Share
10.5721.5227.1024.2728.84
Upgrade
Gross Margin
82.23%91.60%73.53%86.03%65.21%
Upgrade
Operating Margin
9.25%10.29%1.28%-6.95%2.77%
Upgrade
Profit Margin
26.58%-65.99%11.81%5.67%2.76%
Upgrade
Free Cash Flow Margin
9.76%15.47%12.95%21.66%36.80%
Upgrade
EBITDA
6,8549,2906,0441,2602,765
Upgrade
EBITDA Margin
30.55%33.73%16.03%7.32%26.58%
Upgrade
D&A For EBITDA
4,7786,4555,5612,4562,477
Upgrade
EBIT
2,0762,835483-1,196287.8
Upgrade
EBIT Margin
9.25%10.29%1.28%-6.95%2.77%
Upgrade
Effective Tax Rate
3.96%-11.03%41.71%57.75%
Upgrade
Revenue as Reported
30,76527,97138,07417,40010,604
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.