Embracer Group AB (publ) (STO: EMBRAC.B)
Sweden flag Sweden · Delayed Price · Currency is SEK
27.10
+0.28 (1.04%)
Nov 13, 2024, 5:29 PM CET

Embracer Group AB Balance Sheet

Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Jun '24 Mar '24 Mar '23 Mar '22 Mar '21 Mar '20 2019 - 2015
Cash & Equivalents
3,2033,3414,6625,81014,1042,318
Upgrade
Short-Term Investments
----195.5192.7
Upgrade
Cash & Short-Term Investments
3,2033,3414,6625,81014,3002,510
Upgrade
Cash Growth
-18.95%-28.34%-19.76%-59.37%469.65%-14.30%
Upgrade
Accounts Receivable
4,6824,9736,0434,5831,076959.4
Upgrade
Other Receivables
3,5853,7881,4841,382772.6459.7
Upgrade
Receivables
8,2678,7617,5275,9651,8481,419
Upgrade
Inventory
3,3853,2184,0812,775242.9352.8
Upgrade
Prepaid Expenses
701457710377146.836.9
Upgrade
Other Current Assets
6026,91118-1511.6
Upgrade
Total Current Assets
16,15822,68816,99814,92716,5534,331
Upgrade
Property, Plant & Equipment
2,3652,2302,5711,782237.8184.5
Upgrade
Long-Term Investments
256254253172256.765.3
Upgrade
Goodwill
30,67831,21048,52442,62410,8041,412
Upgrade
Other Intangible Assets
36,05937,03645,57931,3715,5864,459
Upgrade
Long-Term Deferred Tax Assets
1,6381,7761,7771,280269.1165.5
Upgrade
Other Long-Term Assets
49450236926445.820.3
Upgrade
Total Assets
87,64895,696116,07192,42033,75210,637
Upgrade
Accounts Payable
2,1702,1972,8093,602809.1844.7
Upgrade
Accrued Expenses
3,2053,0923,4851,413683.7100.2
Upgrade
Short-Term Debt
89351714927.4144.9
Upgrade
Current Portion of Long-Term Debt
15,3508,9466837,0141,2031,098
Upgrade
Current Portion of Leases
390381444297--
Upgrade
Current Income Taxes Payable
636499638555201.485.4
Upgrade
Current Unearned Revenue
1,2061,5112,0121,821372.9313.7
Upgrade
Other Current Liabilities
1,7114,2164,0611,781353.7192.6
Upgrade
Total Current Liabilities
24,75720,87714,14916,6323,6522,779
Upgrade
Long-Term Debt
1,87610,79519,56013,018246221.8
Upgrade
Long-Term Leases
1,1411,0241,044800--
Upgrade
Long-Term Deferred Tax Liabilities
5,8315,8857,9656,170532.4414.8
Upgrade
Other Long-Term Liabilities
3,8944,6198,62213,6052,140801.4
Upgrade
Total Liabilities
37,51843,21351,35050,2456,5874,242
Upgrade
Common Stock
22221.30.9
Upgrade
Additional Paid-In Capital
61,80160,93255,88642,43326,7655,301
Upgrade
Retained Earnings
-16,861-14,3413,835-612386.81,069
Upgrade
Comprehensive Income & Other
4,3225,8264,945124--
Upgrade
Total Common Equity
49,26452,41964,66841,94727,1536,370
Upgrade
Minority Interest
866645322812.825.1
Upgrade
Shareholders' Equity
50,13052,48364,72142,17527,1656,395
Upgrade
Total Liabilities & Equity
87,64895,696116,07192,42033,75210,637
Upgrade
Total Debt
18,84621,18121,74821,2781,4771,464
Upgrade
Net Cash (Debt)
-15,643-17,840-17,086-15,46812,8231,046
Upgrade
Net Cash Growth
----1125.93%-48.48%
Upgrade
Net Cash Per Share
-12.92-14.99-15.81-16.7916.101.68
Upgrade
Filing Date Shares Outstanding
1,3501,3401,2591,1821,001624.13
Upgrade
Total Common Shares Outstanding
1,3501,3401,2591,131921.65624.13
Upgrade
Working Capital
-8,5991,8112,849-1,70512,9011,552
Upgrade
Book Value Per Share
36.4939.1351.3537.0729.4610.21
Upgrade
Tangible Book Value
-17,473-15,827-29,435-32,04810,763499.3
Upgrade
Tangible Book Value Per Share
-12.94-11.82-23.38-28.3211.680.80
Upgrade
Land
-274286153133.1-
Upgrade
Machinery
-638950581231.3-
Upgrade
Construction In Progress
-140981305.8-
Upgrade
Leasehold Improvements
-22233595--
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.