Embracer Group AB (publ) (STO:EMBRAC.B)
Sweden · Delayed Price · Currency is SEK 73.66
+0.40 (0.55%)
Sep 2, 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 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 16,678 | 15,906 | 21,314 | 27,409 | 37,665 | 17,067 |
Other Revenue | 18 | 18 | 65 | 137 | 37 | 136 |
| 16,696 | 15,924 | 21,379 | 27,546 | 37,702 | 17,203 | |
Revenue Growth | -15.06% | -25.52% | -22.39% | -26.94% | 119.16% | 88.85% |
Cost of Revenue | 4,777 | 3,980 | 4,017 | 2,314 | 9,980 | 2,404 |
Gross Profit | 11,919 | 11,944 | 17,362 | 25,232 | 27,722 | 14,799 |
Selling, General & Admin | 8,318 | 8,453 | 11,862 | 16,587 | 18,414 | 9,100 |
Other Operating Expenses | -284 | -272 | -494 | -283 | -257 | -122 |
Operating Expenses | 11,390 | 11,632 | 15,609 | 22,397 | 24,416 | 11,748 |
Operating Income | 529 | 312 | 1,753 | 2,835 | 3,306 | 3,051 |
Interest Expense | -117 | -133 | -656 | -1,462 | -971 | -165 |
Interest & Investment Income | 106 | 114 | 104 | 49 | 39 | 4 |
Earnings From Equity Investments | 2 | 3 | -8 | 12 | 213 | 465 |
Currency Exchange Gain (Loss) | 177 | -223 | -760 | 406 | 889 | 485 |
Other Non Operating Income (Expenses) | -7 | 10 | 16 | 22 | 1,173 | 19 |
EBT Excluding Unusual Items | 690 | 83 | 449 | 1,862 | 4,649 | 3,859 |
Merger & Restructuring Charges | 131 | 131 | -1,538 | -2,048 | -2,922 | -4,614 |
Impairment of Goodwill | -5,830 | -5,830 | -3,601 | -4,368 | - | - |
Gain (Loss) on Sale of Assets | 273 | 309 | 7,966 | -6,733 | 18 | 5 |
Asset Writedown | -1,605 | -1,633 | -842 | -3,310 | -264 | -23 |
Other Unusual Items | 56 | 44 | 27 | 904 | 3,534 | 2,431 |
Pretax Income | -6,285 | -6,896 | 2,461 | -13,691 | 5,015 | 1,659 |
Income Tax Expense | 146 | -8 | 115 | -351 | 553 | 692 |
Earnings From Continuing Operations | -6,431 | -6,888 | 2,346 | -13,340 | 4,462 | 967 |
Earnings From Discontinued Operations | 1,064 | 1,071 | 3,617 | -4,838 | - | - |
Net Income to Company | -5,367 | -5,817 | 5,963 | -18,178 | 4,462 | 967 |
Minority Interest in Earnings | -2 | -2 | 1 | 1 | -8 | 9 |
Net Income | -5,369 | -5,819 | 5,964 | -18,177 | 4,454 | 976 |
Net Income to Common | -5,369 | -5,819 | 5,964 | -18,177 | 4,454 | 976 |
Net Income Growth | - | - | - | - | 356.35% | 240.07% |
Shares Outstanding (Basic) | 211 | 210 | 206 | 198 | 178 | 151 |
Shares Outstanding (Diluted) | 211 | 210 | 207 | 198 | 180 | 154 |
Shares Change | 2.30% | 1.45% | 4.54% | 9.90% | 17.37% | 15.66% |
EPS (Basic) | -25.45 | -27.71 | 28.95 | -91.80 | 25.00 | 6.47 |
EPS (Diluted) | -25.45 | -27.71 | 28.83 | -91.80 | 24.72 | 6.36 |
EPS Growth | - | - | - | - | 288.68% | 194.10% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 2,455 | 2,336 | 1,319 | 4,262 | 4,883 | 3,726 |
Free Cash Flow Per Share | 11.63 | 11.12 | 6.37 | 21.52 | 27.10 | 24.27 |
Gross Margin | 71.39% | 75.01% | 81.21% | 91.60% | 73.53% | 86.03% |
Operating Margin | 3.17% | 1.96% | 8.20% | 10.29% | 8.77% | 17.73% |
Profit Margin | -32.16% | -36.54% | 27.90% | -65.99% | 11.81% | 5.67% |
Free Cash Flow Margin | 14.70% | 14.67% | 6.17% | 15.47% | 12.95% | 21.66% |
EBITDA | 3,304 | 3,182 | 5,247 | 8,151 | 8,867 | 5,507 |
EBITDA Margin | 19.79% | 19.98% | 24.54% | 29.59% | 23.52% | 32.01% |
D&A For EBITDA | 2,775 | 2,870 | 3,494 | 5,316 | 5,561 | 2,456 |
EBIT | 529 | 312 | 1,753 | 2,835 | 3,306 | 3,051 |
EBIT Margin | 3.17% | 1.96% | 8.20% | 10.29% | 8.77% | 17.73% |
Effective Tax Rate | - | - | 4.67% | - | 11.03% | 41.71% |
Revenue as Reported | 17,312 | 16,567 | 29,703 | 27,971 | 38,074 | 17,400 |