MAG Interactive AB (publ) (STO:MAGI)
Sweden
· Delayed Price · Currency is SEK 7.80
-0.24 (-2.99%)
Apr 28, 2025, 5:24 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 | Feb '25 Feb 28, 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 |
| Revenue | 322.75 | 329.6 | 395.89 | 358.26 | 321.61 | 245.67 | Upgrade
|
| Revenue Growth (YoY) | -8.45% | -16.74% | 10.50% | 11.40% | 30.91% | 24.94% | Upgrade
|
| Cost of Revenue | 113.24 | 107.53 | 205.53 | 160.13 | 138.39 | 51.13 | Upgrade
|
| Gross Profit | 209.51 | 222.08 | 190.36 | 198.13 | 183.22 | 194.54 | Upgrade
|
| Selling, General & Admin | 142.99 | 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 | 204.95 | 228.06 | 191.5 | 188.62 | 179.26 | 213.08 | Upgrade
|
| Operating Income | 4.56 | -5.98 | -1.14 | 9.51 | 3.96 | -18.54 | Upgrade
|
| Interest Expense | -0.03 | -1.61 | -0.99 | -1.13 | -1.28 | -1.35 | Upgrade
|
| Interest & Investment Income | 4.46 | 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) | 1.2 | - | -0.03 | -0.02 | -0 | 0.54 | Upgrade
|
| EBT Excluding Unusual Items | 8.67 | -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 | 9.63 | -3.7 | 0.88 | 17.38 | 6.26 | -22.64 | Upgrade
|
| Income Tax Expense | 2.38 | -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 | 7.25 | -3.22 | 0.56 | 11.3 | 7.03 | -17.37 | Upgrade
|
| Net Income to Common | 7.25 | -3.22 | 0.56 | 11.3 | 7.03 | -17.37 | Upgrade
|
| Net Income Growth | 8.29% | - | -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) | - | - | -5.10% | 0.66% | 5.28% | 0.08% | Upgrade
|
| EPS (Basic) | 0.27 | -0.12 | 0.02 | 0.43 | 0.27 | -0.66 | Upgrade
|
| EPS (Diluted) | 0.27 | -0.12 | 0.02 | 0.41 | 0.25 | -0.66 | Upgrade
|
| EPS Growth | 9.49% | - | -95.12% | 64.00% | - | - | Upgrade
|
| Free Cash Flow | 73.62 | 68.46 | 42.61 | 67.34 | 47.79 | 32.77 | Upgrade
|
| Free Cash Flow Per Share | 2.78 | 2.58 | 1.61 | 2.41 | 1.72 | 1.24 | Upgrade
|
| Dividend Per Share | 1.000 | 1.000 | - | - | - | - | Upgrade
|
| Gross Margin | 64.91% | 67.38% | 48.09% | 55.30% | 56.97% | 79.19% | Upgrade
|
| Operating Margin | 1.41% | -1.81% | -0.29% | 2.65% | 1.23% | -7.55% | Upgrade
|
| Profit Margin | 2.25% | -0.98% | 0.14% | 3.16% | 2.19% | -7.07% | Upgrade
|
| Free Cash Flow Margin | 22.81% | 20.77% | 10.76% | 18.80% | 14.86% | 13.34% | Upgrade
|
| EBITDA | 16.45 | 6.46 | 11.97 | 22.77 | 16.59 | -12.71 | Upgrade
|
| EBITDA Margin | 5.10% | 1.96% | 3.02% | 6.35% | 5.16% | -5.17% | Upgrade
|
| D&A For EBITDA | 11.9 | 12.44 | 13.11 | 13.26 | 12.62 | 5.83 | Upgrade
|
| EBIT | 4.56 | -5.98 | -1.14 | 9.51 | 3.96 | -18.54 | Upgrade
|
| EBIT Margin | 1.41% | -1.81% | -0.29% | 2.65% | 1.23% | -7.55% | Upgrade
|
| Effective Tax Rate | 24.73% | - | 36.32% | 34.97% | - | - | Upgrade
|
| Revenue as Reported | 325.54 | 331.2 | 397.05 | 396.07 | 324.98 | 247.71 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.