MAG Interactive AB (publ) (STO:MAGI)
Sweden · Delayed Price · Currency is SEK 7.50
+0.10 (1.35%)
Jul 24, 2026, 4:21 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 |
| 331.72 | 326.16 | 331.2 | 397.05 | 396.07 | 324.98 | |
Revenue Growth (YoY) | 4.42% | -1.52% | -16.59% | 0.25% | 21.87% | 31.19% |
Cost of Revenue | 58.01 | 136.62 | 107.53 | 79.06 | 160.13 | 61.67 |
Gross Profit | 273.71 | 189.54 | 223.67 | 317.99 | 235.94 | 263.31 |
Selling, General & Admin | 224.62 | 139.75 | 168.43 | 261.93 | 134.58 | 206.69 |
Depreciation & Amortization Expenses | 60.5 | 60.67 | 59.86 | 56.04 | 89.97 | 49.26 |
Total Operating Expenses | 285.12 | 200.42 | 228.29 | 317.97 | 224.55 | 255.95 |
Operating Income | -11.41 | -10.89 | -4.62 | 0.02 | 11.4 | 7.36 |
Interest Income | 2.22 | 2.95 | 4.43 | 2.31 | 7.13 | 0.5 |
Interest Expense | -2.57 | -3.47 | -3.51 | -1.45 | -1.14 | -1.59 |
Total Non-Operating Income (Expense) | -0.36 | -0.52 | 0.92 | 0.86 | 5.99 | -1.09 |
Pretax Income | -11.77 | -11.4 | -3.7 | 0.88 | 17.38 | 6.26 |
Provision for Income Taxes | -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 (YoY) | 0.07% | 0.02% | - | -5.10% | 0.66% | 0.74% |
EPS (Basic) | -0.37 | -0.36 | -0.12 | 0.02 | 0.43 | 0.27 |
EPS (Diluted) | -0.37 | -0.36 | -0.12 | 0.02 | 0.41 | 0.25 |
EPS Growth | - | - | - | -95.12% | 64.00% | - |
Free Cash Flow | 55.64 | 54.21 | 68.46 | 42.61 | 67.34 | 47.79 |
Free Cash Flow Growth | 2.64% | -20.82% | 60.68% | -36.73% | 40.90% | 45.82% |
Free Cash Flow Per Share | 2.10 | 2.05 | 2.58 | 1.61 | 2.41 | 1.72 |
Dividends Per Share | 1.000 | 1.000 | 1.000 | - | - | - |
Gross Margin | 82.51% | 58.11% | 67.53% | 80.09% | 59.57% | 81.02% |
Operating Margin | -3.44% | -3.34% | -1.40% | 0.01% | 2.88% | 2.26% |
Profit Margin | -2.99% | -2.89% | -0.97% | 0.14% | 2.85% | 2.16% |
FCF Margin | 16.77% | 16.62% | 20.67% | 10.73% | 17.00% | 14.71% |
EBITDA | 48.96 | -10.89 | -4.62 | 0.02 | 11.4 | 7.36 |
EBITDA Margin | 14.76% | -3.34% | -1.40% | 0.01% | 2.88% | 2.26% |
EBIT | -11.41 | -10.89 | -4.62 | 0.02 | 11.4 | 7.36 |
EBIT Margin | -3.44% | -3.34% | -1.40% | 0.01% | 2.88% | 2.26% |
Effective Tax Rate | 15.82% | 17.44% | 13.10% | 36.32% | 34.96% | -12.20% |