Embracer Group AB (publ) (STO: EMBRAC.B)
Sweden flag Sweden · Delayed Price · Currency is SEK
27.50
-1.00 (-3.51%)
Nov 21, 2024, 5:29 PM CET

Embracer Group AB Income Statement

Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Sep '24 Mar '24 Mar '23 Mar '22 Mar '21 Mar '20 2019 - 2015
Operating Revenue
37,41042,20637,66517,06710,3166,002
Upgrade
Other Revenue
3621383713685.351.8
Upgrade
Revenue
37,77242,34437,70217,20310,4016,054
Upgrade
Revenue Growth (YoY)
-10.70%12.31%119.16%65.40%71.81%9.30%
Upgrade
Cost of Revenue
11,24911,4229,9802,4043,6182,576
Upgrade
Gross Profit
26,52330,92227,72214,7996,7833,478
Upgrade
Selling, General & Admin
21,57923,23521,15313,3473,1601,914
Upgrade
Other Operating Expenses
566-276-173-122-144.8-195.6
Upgrade
Operating Expenses
39,96041,42627,23915,9956,4953,194
Upgrade
Operating Income
-13,437-10,504483-1,196287.8283.7
Upgrade
Interest Expense
-2,349-1,696-971-165-76.3-17.4
Upgrade
Interest & Investment Income
19573943.22.6
Upgrade
Earnings From Equity Investments
22-2213465206.53.2
Upgrade
Currency Exchange Gain (Loss)
-211419853485231.3114
Upgrade
Other Non Operating Income (Expenses)
2361,0151,1731953.416.3
Upgrade
EBT Excluding Unusual Items
-15,720-10,7111,790-388705.9402.4
Upgrade
Merger & Restructuring Charges
2,006-8-291-367--
Upgrade
Gain (Loss) on Sale of Assets
-6,727-6,8111851.9-
Upgrade
Asset Writedown
-3,271-3,271-264-23-28.8-
Upgrade
Other Unusual Items
8202,0633,7622,431--
Upgrade
Pretax Income
-22,890-18,7365,0151,659680408.8
Upgrade
Income Tax Expense
-438-558553692392.7125.5
Upgrade
Earnings From Continuing Operations
-22,452-18,1784,462967287.3283.3
Upgrade
Minority Interest in Earnings
141-89-0.31.6
Upgrade
Net Income
-22,438-18,1774,454976287284.9
Upgrade
Net Income to Common
-22,438-18,1774,454976287284.9
Upgrade
Net Income Growth
--356.35%240.07%0.74%-9.93%
Upgrade
Shares Outstanding (Basic)
1,2231,1901,069905796623
Upgrade
Shares Outstanding (Diluted)
1,2231,1901,081921796623
Upgrade
Shares Change (YoY)
7.74%10.08%17.37%15.66%27.85%20.38%
Upgrade
EPS (Basic)
-18.35-15.274.171.080.360.46
Upgrade
EPS (Diluted)
-18.36-15.284.121.060.360.46
Upgrade
EPS Growth
--288.68%194.10%-21.21%-25.18%
Upgrade
Free Cash Flow
4,3057,5714,8833,7263,8281,686
Upgrade
Free Cash Flow Per Share
3.526.364.524.054.812.71
Upgrade
Gross Margin
70.22%73.03%73.53%86.03%65.21%57.45%
Upgrade
Operating Margin
-35.57%-24.81%1.28%-6.95%2.77%4.69%
Upgrade
Profit Margin
-59.40%-42.93%11.81%5.67%2.76%4.71%
Upgrade
Free Cash Flow Margin
11.40%17.88%12.95%21.66%36.80%27.85%
Upgrade
EBITDA
-7,438-4,0496,0441,2602,7651,032
Upgrade
EBITDA Margin
-19.69%-9.56%16.03%7.32%26.58%17.05%
Upgrade
D&A For EBITDA
5,9996,4555,5612,4562,477748.7
Upgrade
EBIT
-13,437-10,504483-1,196287.8283.7
Upgrade
EBIT Margin
-35.57%-24.81%1.28%-6.95%2.77%4.69%
Upgrade
Effective Tax Rate
--11.03%41.71%57.75%30.70%
Upgrade
Revenue as Reported
37,98742,78038,07417,40010,6046,308
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.