MAG Interactive AB (publ) (STO:MAGI)
Sweden · Delayed Price · Currency is SEK 8.02
-0.18 (-2.20%)
Sep 2, 2026, 4:07 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
| 329.43 | 322.48 | 329.6 | 395.89 | 358.26 | 321.61 | |
Revenue Growth | 5.05% | -2.16% | -16.74% | 10.50% | 11.40% | 30.91% |
Cost of Revenue | 143.8 | 136.62 | 107.53 | 205.53 | 160.13 | 138.39 |
Gross Profit | 185.62 | 185.86 | 222.08 | 190.36 | 198.13 | 183.22 |
Selling, General & Admin | 137.94 | 139.75 | 168.43 | 135.46 | 134.58 | 129.97 |
Other Operating Expenses | -0.29 | -2.66 | -0.24 | -0 | -0.14 | 0.02 |
Operating Expenses | 197.39 | 197.1 | 228.06 | 191.5 | 188.62 | 179.26 |
Operating Income | -11.76 | -11.24 | -5.98 | -1.14 | 9.51 | 3.96 |
Interest Expense | - | -0.55 | -1.61 | -0.99 | -1.13 | -1.28 |
Interest & Investment Income | 2.56 | 2.95 | 4.43 | 1.9 | 0.18 | 0.01 |
Currency Exchange Gain (Loss) | -1.9 | -1.9 | -1.51 | 0.88 | 12.37 | 3.57 |
Other Non Operating Income (Expenses) | - | - | - | -0.03 | -0.02 | -0 |
EBT Excluding Unusual Items | -11.1 | -10.74 | -4.67 | 0.62 | 20.91 | 6.26 |
Impairment of Goodwill | - | - | - | - | -35.78 | - |
Asset Writedown | -0.67 | -0.67 | - | - | - | - |
Other Unusual Items | - | - | 0.97 | 0.26 | 32.25 | - |
Pretax Income | -11.77 | -11.4 | -3.7 | 0.88 | 17.38 | 6.26 |
Income Tax Expense | -1.86 | -1.99 | -0.49 | 0.32 | 6.08 | -0.76 |
Net Income | -9.91 | -9.41 | -3.22 | 0.56 | 11.3 | 7.03 |
Net Income to Common | -9.91 | -9.41 | -3.22 | 0.56 | 11.3 | 7.03 |
Net Income Growth | - | - | - | -95.04% | 60.85% | - |
Shares Outstanding (Basic) | 27 | 26 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 27 | 26 | 26 | 26 | 28 | 28 |
Shares Change | 0.03% | 0.02% | - | -5.10% | 0.66% | 5.28% |
EPS (Basic) | -0.37 | -0.36 | -0.12 | 0.02 | 0.43 | 0.27 |
EPS (Diluted) | -0.38 | -0.36 | -0.12 | 0.02 | 0.41 | 0.25 |
EPS Growth | - | - | - | -95.12% | 64.00% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Free Cash Flow | 55.75 | 54.21 | 68.46 | 42.61 | 67.34 | 47.79 |
Free Cash Flow Per Share | 2.10 | 2.05 | 2.58 | 1.61 | 2.41 | 1.72 |
Dividend Per Share | 1.000 | 1.000 | 1.000 | - | - | - |
Dividend Growth | 0% | 0% | - | - | - | - |
Gross Margin | 56.35% | 57.63% | 67.38% | 48.09% | 55.30% | 56.97% |
Operating Margin | -3.57% | -3.48% | -1.81% | -0.29% | 2.65% | 1.23% |
Profit Margin | -3.01% | -2.92% | -0.98% | 0.14% | 3.16% | 2.19% |
Free Cash Flow Margin | 16.92% | 16.81% | 20.77% | 10.76% | 18.80% | 14.86% |
EBITDA | -5.64 | -2.26 | 6.46 | 11.97 | 22.77 | 16.59 |
EBITDA Margin | -1.71% | -0.70% | 1.96% | 3.02% | 6.35% | 5.16% |
D&A For EBITDA | 6.13 | 8.98 | 12.44 | 13.11 | 13.26 | 12.62 |
EBIT | -11.76 | -11.24 | -5.98 | -1.14 | 9.51 | 3.96 |
EBIT Margin | -3.57% | -3.48% | -1.81% | -0.29% | 2.65% | 1.23% |
Effective Tax Rate | - | - | - | 36.32% | 34.97% | - |
Revenue as Reported | 330.73 | 326.16 | 331.2 | 397.05 | 396.07 | 324.98 |