MAG Interactive AB (publ) (STO:MAGI)
Sweden · Delayed Price · Currency is SEK 14.25
-0.25 (-1.72%)
Jul 16, 2025, 5:23 PM CET
MAG Interactive AB Income Statement
Financials in millions SEK. Fiscal year is September - August.
Millions SEK. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | May '25 May 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 | Aug '20 Aug 31, 2020 | 2015 - 2019 |
| 313.58 | 329.6 | 395.89 | 358.26 | 321.61 | 245.67 | Upgrade | |
Revenue Growth (YoY) | -7.65% | -16.74% | 10.50% | 11.40% | 30.91% | 24.94% | Upgrade |
Cost of Revenue | 111.97 | 107.53 | 205.53 | 160.13 | 138.39 | 51.13 | Upgrade |
Gross Profit | 201.61 | 222.08 | 190.36 | 198.13 | 183.22 | 194.54 | Upgrade |
Selling, General & Admin | 142.15 | 168.43 | 135.46 | 134.58 | 129.97 | 175.43 | Upgrade |
Other Operating Expenses | -0.24 | -0.24 | -0 | -0.14 | 0.02 | -0.12 | Upgrade |
Operating Expenses | 204.43 | 228.06 | 191.5 | 188.62 | 179.26 | 213.08 | Upgrade |
Operating Income | -2.82 | -5.98 | -1.14 | 9.51 | 3.96 | -18.54 | Upgrade |
Interest Expense | -2.18 | -1.61 | -0.99 | -1.13 | -1.28 | -1.35 | Upgrade |
Interest & Investment Income | 3.81 | 4.43 | 1.9 | 0.18 | 0.01 | - | Upgrade |
Currency Exchange Gain (Loss) | -1.51 | -1.51 | 0.88 | 12.37 | 3.57 | -2.62 | Upgrade |
Other Non Operating Income (Expenses) | 2.51 | - | -0.03 | -0.02 | -0 | 0.54 | Upgrade |
EBT Excluding Unusual Items | -0.2 | -4.67 | 0.62 | 20.91 | 6.26 | -21.97 | Upgrade |
Impairment of Goodwill | - | - | - | -35.78 | - | - | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.66 | Upgrade |
Other Unusual Items | 0.97 | 0.97 | 0.26 | 32.25 | - | - | Upgrade |
Pretax Income | 0.77 | -3.7 | 0.88 | 17.38 | 6.26 | -22.64 | Upgrade |
Income Tax Expense | 0.61 | -0.49 | 0.32 | 6.08 | -0.76 | -5.27 | Upgrade |
Net Income to Company | - | -3.22 | 0.56 | 11.3 | 7.03 | -17.37 | Upgrade |
Net Income | 0.16 | -3.22 | 0.56 | 11.3 | 7.03 | -17.37 | Upgrade |
Net Income to Common | 0.16 | -3.22 | 0.56 | 11.3 | 7.03 | -17.37 | Upgrade |
Net Income Growth | -91.99% | - | -95.04% | 60.85% | - | - | Upgrade |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 26 | Upgrade |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 28 | 28 | 26 | Upgrade |
Shares Change (YoY) | -0.00% | - | -5.10% | 0.66% | 5.28% | 0.08% | Upgrade |
EPS (Basic) | 0.01 | -0.12 | 0.02 | 0.43 | 0.27 | -0.66 | Upgrade |
EPS (Diluted) | 0.01 | -0.12 | 0.02 | 0.41 | 0.25 | -0.66 | Upgrade |
EPS Growth | -91.43% | - | -95.12% | 64.00% | - | - | Upgrade |
Free Cash Flow | 68.06 | 68.46 | 42.61 | 67.34 | 47.79 | 32.77 | Upgrade |
Free Cash Flow Per Share | 2.57 | 2.58 | 1.61 | 2.41 | 1.72 | 1.24 | Upgrade |
Dividend Per Share | 1.000 | 1.000 | - | - | - | - | Upgrade |
Gross Margin | 64.29% | 67.38% | 48.09% | 55.30% | 56.97% | 79.19% | Upgrade |
Operating Margin | -0.90% | -1.81% | -0.29% | 2.65% | 1.23% | -7.55% | Upgrade |
Profit Margin | 0.05% | -0.98% | 0.14% | 3.16% | 2.19% | -7.07% | Upgrade |
Free Cash Flow Margin | 21.70% | 20.77% | 10.76% | 18.80% | 14.86% | 13.34% | Upgrade |
EBITDA | 8.02 | 6.46 | 11.97 | 22.77 | 16.59 | -12.71 | Upgrade |
EBITDA Margin | 2.56% | 1.96% | 3.02% | 6.35% | 5.16% | -5.17% | Upgrade |
D&A For EBITDA | 10.85 | 12.44 | 13.11 | 13.26 | 12.62 | 5.83 | Upgrade |
EBIT | -2.82 | -5.98 | -1.14 | 9.51 | 3.96 | -18.54 | Upgrade |
EBIT Margin | -0.90% | -1.81% | -0.29% | 2.65% | 1.23% | -7.55% | Upgrade |
Effective Tax Rate | 79.24% | - | 36.32% | 34.97% | - | - | Upgrade |
Revenue as Reported | 317.68 | 331.2 | 397.05 | 396.07 | 324.98 | 247.71 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.