Starbreeze AB (publ) (STO:STAR.B)
Sweden
· Delayed Price · Currency is SEK 0.2075
-0.0020 (-0.95%)
May 20, 2025, 3:35 PM CET
Starbreeze AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 196.91 | 185.85 | 633.51 | 127.6 | 125.69 | 118.01 | Upgrade
|
| Revenue | 196.91 | 185.85 | 633.51 | 127.6 | 125.69 | 118.01 | Upgrade
|
| Revenue Growth (YoY) | -70.32% | -70.66% | 396.47% | 1.52% | 6.51% | -57.86% | Upgrade
|
| Cost of Revenue | 407.62 | 448.85 | 309.27 | 60.53 | 56.3 | 31.07 | Upgrade
|
| Gross Profit | -210.7 | -263 | 324.24 | 67.08 | 69.39 | 86.93 | Upgrade
|
| Selling, General & Admin | 93.82 | 59.14 | 126.23 | 79.87 | 64.11 | 77.89 | Upgrade
|
| Other Operating Expenses | 24.07 | 0.96 | -13.71 | -15.4 | -3.12 | -1.1 | Upgrade
|
| Operating Expenses | 117.89 | 60.1 | 112.52 | 64.47 | 60.99 | 76.79 | Upgrade
|
| Operating Income | -328.59 | -323.09 | 211.72 | 2.61 | 8.4 | 10.14 | Upgrade
|
| Interest Expense | -4.63 | -4.01 | -0.36 | -59.25 | -51.58 | -48.96 | Upgrade
|
| Interest & Investment Income | 4.64 | 5.65 | 3.1 | - | - | - | Upgrade
|
| Earnings From Equity Investments | 0.01 | 1.36 | -0.06 | 0.17 | 0.05 | -2.11 | Upgrade
|
| Currency Exchange Gain (Loss) | 9.76 | 9.76 | -21.41 | 4.14 | 6.55 | -5.62 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.03 | -0.03 | 14.68 | -2.07 | 0.03 | 0.66 | Upgrade
|
| EBT Excluding Unusual Items | -318.85 | -310.37 | 207.66 | -54.4 | -36.55 | -45.89 | Upgrade
|
| Gain (Loss) on Sale of Investments | -2.67 | -2.67 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -6.38 | -6.38 | - | - | -68.67 | 6.36 | Upgrade
|
| Other Unusual Items | 1.75 | 1.75 | - | - | - | -90.93 | Upgrade
|
| Pretax Income | -326.15 | -317.67 | 207.66 | -54.4 | -105.23 | -130.47 | Upgrade
|
| Income Tax Expense | -2.95 | 0.18 | 0.02 | 5.41 | -1.76 | -0.19 | Upgrade
|
| Earnings From Continuing Operations | -323.19 | -317.85 | 207.63 | -59.81 | -103.47 | -130.28 | Upgrade
|
| Net Income | -323.19 | -317.85 | 207.63 | -59.81 | -103.47 | -130.28 | Upgrade
|
| Net Income to Common | -323.19 | -317.85 | 207.63 | -59.81 | -103.47 | -130.28 | Upgrade
|
| Shares Outstanding (Basic) | 1,281 | 1,477 | 1,097 | 725 | 725 | 470 | Upgrade
|
| Shares Outstanding (Diluted) | 1,281 | 1,477 | 1,097 | 725 | 725 | 470 | Upgrade
|
| Shares Change (YoY) | -11.15% | 34.61% | 51.40% | - | 54.25% | 43.06% | Upgrade
|
| EPS (Basic) | -0.25 | -0.22 | 0.19 | -0.08 | -0.14 | -0.28 | Upgrade
|
| EPS (Diluted) | -0.26 | -0.22 | 0.19 | -0.08 | -0.14 | -0.28 | Upgrade
|
| Free Cash Flow | -33.42 | 59.02 | 111.07 | 56.55 | 72.88 | -25.58 | Upgrade
|
| Free Cash Flow Per Share | -0.03 | 0.04 | 0.10 | 0.08 | 0.10 | -0.05 | Upgrade
|
| Gross Margin | -107.00% | -141.51% | 51.18% | 52.57% | 55.21% | 73.67% | Upgrade
|
| Operating Margin | -166.87% | -173.85% | 33.42% | 2.04% | 6.68% | 8.60% | Upgrade
|
| Profit Margin | -164.13% | -171.02% | 32.77% | -46.87% | -82.32% | -110.40% | Upgrade
|
| Free Cash Flow Margin | -16.97% | 31.76% | 17.53% | 44.32% | 57.98% | -21.68% | Upgrade
|
| EBITDA | -398.09 | -321.24 | 212.95 | 4 | 14.02 | 17.18 | Upgrade
|
| EBITDA Margin | -202.16% | -172.85% | 33.61% | 3.14% | 11.15% | 14.56% | Upgrade
|
| D&A For EBITDA | -69.49 | 1.86 | 1.23 | 1.39 | 5.62 | 7.04 | Upgrade
|
| EBIT | -328.59 | -323.09 | 211.72 | 2.61 | 8.4 | 10.14 | Upgrade
|
| EBIT Margin | -166.87% | -173.85% | 33.42% | 2.04% | 6.68% | 8.60% | Upgrade
|
| Effective Tax Rate | - | - | 0.01% | - | - | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.