Viaplay Group AB (publ) (STO:VPLAY.B)
Sweden · Delayed Price · Currency is SEK 1.240
+0.030 (2.48%)
Nov 3, 2026, 5:29 PM CET
Viaplay Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 21,020 | 17,682 | 18,490 | 18,567 | 15,691 | 12,661 | |
Revenue Growth | 19.83% | -4.37% | -0.41% | 18.33% | 23.93% | 5.48% |
Cost of Revenue | 17,722 | 15,262 | 16,459 | 17,265 | 13,048 | 9,447 |
Gross Profit | 3,298 | 2,420 | 2,031 | 1,302 | 2,643 | 3,214 |
Selling, General & Admin | 2,742 | 2,453 | 2,345 | 2,639 | 3,163 | 2,662 |
Other Operating Expenses | -75 | -41 | -54 | -171 | -161 | -86 |
Operating Expenses | 2,667 | 2,412 | 2,291 | 2,468 | 3,002 | 2,576 |
Operating Income | 631 | 8 | -260 | -1,166 | -359 | 638 |
Interest Expense | -616 | -569 | -395 | -319 | -137 | -115 |
Interest & Investment Income | 43 | 43 | 53 | 71 | 32 | 11 |
Earnings From Equity Investments | -154 | -26 | 151 | 63 | 275 | 40 |
Currency Exchange Gain (Loss) | -74 | -74 | 11 | 52 | 6 | -9 |
Other Non Operating Income (Expenses) | -122 | -122 | 1,087 | - | - | - |
EBT Excluding Unusual Items | -292 | -740 | 647 | -1,299 | -183 | 565 |
Merger & Restructuring Charges | -248 | -44 | -96 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | - | -74 |
Asset Writedown | - | - | - | - | -2 | -15 |
Other Unusual Items | -678 | -376 | -343 | -9,224 | 510 | - |
Pretax Income | -1,218 | -1,160 | 208 | -10,523 | 325 | 476 |
Income Tax Expense | 113 | 107 | 102 | -776 | 2 | 111 |
Earnings From Continuing Operations | -1,331 | -1,267 | 106 | -9,747 | 323 | 365 |
Earnings From Discontinued Operations | - | - | - | - | - | -40 |
Net Income to Company | -1,331 | -1,267 | 106 | -9,747 | 323 | 325 |
Net Income | -1,331 | -1,267 | 106 | -9,747 | 323 | 325 |
Net Income to Common | -1,331 | -1,267 | 106 | -9,747 | 323 | 325 |
Net Income Growth | - | - | - | - | -0.61% | -85.47% |
Shares Outstanding (Basic) | 4,541 | 4,559 | 4,110 | 78 | 78 | 77 |
Shares Outstanding (Diluted) | 4,541 | 4,559 | 4,110 | 78 | 78 | 77 |
Shares Change | -0.83% | 10.91% | 5154.07% | 0.00% | 1.55% | 13.84% |
EPS (Basic) | -0.29 | -0.28 | 0.03 | -124.60 | 4.13 | 4.24 |
EPS (Diluted) | -0.29 | -0.28 | 0.03 | -124.61 | 4.13 | 4.22 |
EPS Growth | - | - | - | - | -2.15% | -87.23% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -966 | -2,342 | -2,042 | -3,507 | -3,187 | 261 |
Free Cash Flow Per Share | -0.21 | -0.51 | -0.50 | -44.83 | -40.74 | 3.39 |
Gross Margin | 15.69% | 13.69% | 10.98% | 7.01% | 16.84% | 25.39% |
Operating Margin | 3.00% | 0.04% | -1.41% | -6.28% | -2.29% | 5.04% |
Profit Margin | -6.33% | -7.17% | 0.57% | -52.50% | 2.06% | 2.57% |
Free Cash Flow Margin | -4.60% | -13.25% | -11.04% | -18.89% | -20.31% | 2.06% |
EBITDA | 1,093 | 157 | -162 | -1,063 | -260 | 751 |
EBITDA Margin | 5.20% | 0.89% | -0.88% | -5.73% | -1.66% | 5.93% |
D&A For EBITDA | 462 | 149 | 98 | 103 | 99 | 113 |
EBIT | 631 | 8 | -260 | -1,166 | -359 | 638 |
EBIT Margin | 3.00% | 0.04% | -1.41% | -6.28% | -2.29% | 5.04% |
Effective Tax Rate | - | - | 49.04% | - | 0.61% | 23.32% |