Embracer Group AB (publ) (STO:EMBRAC.B)
Sweden
· Delayed Price · Currency is SEK 76.42
-23.35 (-23.40%)
Aug 14, 2025, 5:29 PM CET
Embracer Group AB Income Statement
Financials in millions SEK. Fiscal year is April - March.
Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Operating Revenue | 20,832 | 22,370 | 27,409 | 37,665 | 17,067 | 10,316 | Upgrade
|
| Other Revenue | 40 | 65 | 137 | 37 | 136 | 85.3 | Upgrade
|
| Revenue | 20,872 | 22,435 | 27,546 | 37,702 | 17,203 | 10,401 | Upgrade
|
| Revenue Growth (YoY) | -5.57% | -18.55% | -26.94% | 119.16% | 65.40% | 71.80% | Upgrade
|
| Cost of Revenue | 4,153 | 3,986 | 2,314 | 9,980 | 2,404 | 3,618 | Upgrade
|
| Gross Profit | 16,719 | 18,449 | 25,232 | 27,722 | 14,799 | 6,783 | Upgrade
|
| Selling, General & Admin | 10,154 | 12,198 | 16,587 | 21,153 | 13,347 | 3,160 | Upgrade
|
| Other Operating Expenses | -1,044 | -490 | -283 | -173 | -122 | -144.8 | Upgrade
|
| Operating Expenses | 13,446 | 16,373 | 22,397 | 27,239 | 15,995 | 6,495 | Upgrade
|
| Operating Income | 3,273 | 2,076 | 2,835 | 483 | -1,196 | 287.8 | Upgrade
|
| Interest Expense | -732 | -731 | -1,462 | -971 | -165 | -76.3 | Upgrade
|
| Interest & Investment Income | 106 | 106 | 49 | 39 | 4 | 3.2 | Upgrade
|
| Earnings From Equity Investments | - | 1 | 12 | 213 | 465 | 206.5 | Upgrade
|
| Currency Exchange Gain (Loss) | -782 | -782 | 406 | 853 | 485 | 231.3 | Upgrade
|
| Other Non Operating Income (Expenses) | 17 | 17 | 22 | 1,173 | 19 | 53.4 | Upgrade
|
| EBT Excluding Unusual Items | 1,882 | 687 | 1,862 | 1,790 | -388 | 705.9 | Upgrade
|
| Merger & Restructuring Charges | -1,539 | -1,539 | -2,048 | -291 | -367 | - | Upgrade
|
| Impairment of Goodwill | -3,727 | -3,727 | -4,368 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 7,966 | 7,966 | -6,733 | 18 | 5 | 1.9 | Upgrade
|
| Asset Writedown | -842 | -842 | -3,310 | -264 | -23 | -28.8 | Upgrade
|
| Other Unusual Items | 103 | 103 | 904 | 3,762 | 2,431 | - | Upgrade
|
| Pretax Income | 3,843 | 2,648 | -13,691 | 5,015 | 1,659 | 680 | Upgrade
|
| Income Tax Expense | -155 | 105 | -351 | 553 | 692 | 392.7 | Upgrade
|
| Earnings From Continuing Operations | 3,998 | 2,543 | -13,340 | 4,462 | 967 | 287.3 | Upgrade
|
| Earnings From Discontinued Operations | 3,736 | 3,420 | -4,838 | - | - | - | Upgrade
|
| Net Income to Company | 7,734 | 5,963 | -18,178 | 4,462 | 967 | 287.3 | Upgrade
|
| Minority Interest in Earnings | -6 | - | 1 | -8 | 9 | -0.3 | Upgrade
|
| Net Income | 7,728 | 5,963 | -18,177 | 4,454 | 976 | 287 | Upgrade
|
| Net Income to Common | 7,728 | 5,963 | -18,177 | 4,454 | 976 | 287 | Upgrade
|
| Net Income Growth | - | - | - | 356.35% | 240.07% | 0.74% | Upgrade
|
| Shares Outstanding (Basic) | - | 206 | 198 | 178 | 151 | 133 | Upgrade
|
| Shares Outstanding (Diluted) | - | 207 | 198 | 180 | 154 | 133 | Upgrade
|
| Shares Change (YoY) | - | 4.54% | 9.90% | 17.37% | 15.66% | 27.85% | Upgrade
|
| EPS (Basic) | - | 28.95 | -91.80 | 25.00 | 6.47 | 2.16 | Upgrade
|
| EPS (Diluted) | - | 28.83 | -91.80 | 24.72 | 6.36 | 2.16 | Upgrade
|
| EPS Growth | - | - | - | 288.68% | 194.10% | -21.21% | Upgrade
|
| Free Cash Flow | 4,197 | 2,189 | 4,262 | 4,883 | 3,726 | 3,828 | Upgrade
|
| Free Cash Flow Per Share | - | 10.57 | 21.52 | 27.10 | 24.27 | 28.84 | Upgrade
|
| Gross Margin | 80.10% | 82.23% | 91.60% | 73.53% | 86.03% | 65.21% | Upgrade
|
| Operating Margin | 15.68% | 9.25% | 10.29% | 1.28% | -6.95% | 2.77% | Upgrade
|
| Profit Margin | 37.03% | 26.58% | -65.99% | 11.81% | 5.67% | 2.76% | Upgrade
|
| Free Cash Flow Margin | 20.11% | 9.76% | 15.47% | 12.95% | 21.66% | 36.80% | Upgrade
|
| EBITDA | 7,542 | 6,777 | 9,027 | 6,044 | 1,260 | 2,765 | Upgrade
|
| EBITDA Margin | 36.14% | 30.21% | 32.77% | 16.03% | 7.32% | 26.58% | Upgrade
|
| D&A For EBITDA | 4,269 | 4,701 | 6,192 | 5,561 | 2,456 | 2,477 | Upgrade
|
| EBIT | 3,273 | 2,076 | 2,835 | 483 | -1,196 | 287.8 | Upgrade
|
| EBIT Margin | 15.68% | 9.25% | 10.29% | 1.28% | -6.95% | 2.77% | Upgrade
|
| Effective Tax Rate | - | 3.96% | - | 11.03% | 41.71% | 57.75% | Upgrade
|
| Revenue as Reported | 29,202 | 30,765 | 27,971 | 38,074 | 17,400 | 10,604 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.