Modern Times Group MTG AB (STO:MTG.B)
Sweden
· Delayed Price · Currency is SEK 111.10
-0.90 (-0.80%)
May 13, 2025, 5:29 PM CET
Modern Times Group MTG 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 |
| Revenue | 7,125 | 6,015 | 5,829 | 5,537 | 3,931 | 3,997 | Upgrade
|
| Revenue Growth (YoY) | 19.35% | 3.19% | 5.27% | 40.86% | -1.65% | -5.78% | Upgrade
|
| Cost of Revenue | 1,946 | 1,554 | 1,577 | 1,523 | 1,567 | 1,751 | Upgrade
|
| Gross Profit | 5,179 | 4,461 | 4,252 | 4,014 | 2,364 | 2,246 | Upgrade
|
| Selling, General & Admin | 4,260 | 3,577 | 3,415 | 3,493 | 1,807 | 2,161 | Upgrade
|
| Other Operating Expenses | -20 | -4 | -37 | -12 | -2 | -13 | Upgrade
|
| Operating Expenses | 4,240 | 3,573 | 3,378 | 3,481 | 1,805 | 2,148 | Upgrade
|
| Operating Income | 939 | 888 | 874 | 533 | 559 | 98 | Upgrade
|
| Interest Expense | -22 | -3 | -1 | -239 | -161 | -15 | Upgrade
|
| Interest & Investment Income | 99 | 132 | 163 | 73 | 5 | 1 | Upgrade
|
| Earnings From Equity Investments | - | - | 1 | - | -1 | 1 | Upgrade
|
| Currency Exchange Gain (Loss) | -101 | -84 | 69 | 341 | -144 | 36 | Upgrade
|
| Other Non Operating Income (Expenses) | -70 | -13 | -6 | -7 | -36 | 24 | Upgrade
|
| EBT Excluding Unusual Items | 845 | 920 | 1,100 | 701 | 222 | 145 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -52 | -34 | Upgrade
|
| Gain (Loss) on Sale of Investments | -738 | -738 | -540 | 20 | 109 | 2 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 1 | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | - | - | -18 | Upgrade
|
| Other Unusual Items | 200 | - | - | -224 | -322 | -14 | Upgrade
|
| Pretax Income | 307 | 182 | 561 | 497 | -43 | 81 | Upgrade
|
| Income Tax Expense | 421 | 392 | 397 | 246 | 204 | 177 | Upgrade
|
| Earnings From Continuing Operations | -114 | -210 | 164 | 251 | -247 | -96 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 6,223 | -207 | - | Upgrade
|
| Net Income to Company | -114 | -210 | 164 | 6,474 | -454 | -96 | Upgrade
|
| Minority Interest in Earnings | - | - | - | 105 | 54 | -132 | Upgrade
|
| Net Income | -114 | -210 | 164 | 6,579 | -400 | -228 | Upgrade
|
| Net Income to Common | -114 | -210 | 164 | 6,579 | -400 | -228 | Upgrade
|
| Net Income Growth | - | - | -97.51% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 120 | 121 | 123 | 117 | 104 | 67 | Upgrade
|
| Shares Outstanding (Diluted) | 120 | 121 | 124 | 117 | 104 | 67 | Upgrade
|
| Shares Change (YoY) | -3.12% | -2.08% | 5.42% | 12.90% | 54.35% | 0.09% | Upgrade
|
| EPS (Basic) | -0.95 | -1.74 | 1.33 | 56.25 | -3.85 | -3.39 | Upgrade
|
| EPS (Diluted) | -0.95 | -1.74 | 1.32 | 55.72 | -3.85 | -3.39 | Upgrade
|
| EPS Growth | - | - | -97.63% | - | - | - | Upgrade
|
| Free Cash Flow | 1,108 | 1,242 | 1,046 | 9,093 | 54 | 62 | Upgrade
|
| Free Cash Flow Per Share | 9.27 | 10.25 | 8.46 | 77.48 | 0.52 | 0.92 | Upgrade
|
| Gross Margin | 72.69% | 74.17% | 72.95% | 72.49% | 60.14% | 56.19% | Upgrade
|
| Operating Margin | 13.18% | 14.76% | 14.99% | 9.63% | 14.22% | 2.45% | Upgrade
|
| Profit Margin | -1.60% | -3.49% | 2.81% | 118.82% | -10.18% | -5.70% | Upgrade
|
| Free Cash Flow Margin | 15.55% | 20.65% | 17.95% | 164.22% | 1.37% | 1.55% | Upgrade
|
| EBITDA | 1,642 | 1,428 | 1,361 | 1,169 | 991 | 306 | Upgrade
|
| EBITDA Margin | 23.05% | 23.74% | 23.35% | 21.11% | 25.21% | 7.66% | Upgrade
|
| D&A For EBITDA | 703 | 540 | 487 | 636 | 432 | 208 | Upgrade
|
| EBIT | 939 | 888 | 874 | 533 | 559 | 98 | Upgrade
|
| EBIT Margin | 13.18% | 14.76% | 14.99% | 9.63% | 14.22% | 2.45% | Upgrade
|
| Effective Tax Rate | 137.13% | 215.38% | 70.77% | 49.50% | - | 218.52% | Upgrade
|
Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.