Fable Media Group AB (NGM:FABLE)
Sweden
· Delayed Price · Currency is SEK 4.950
-0.350 (-6.60%)
At close: Dec 5, 2025
Fable Media Group 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 |
|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Revenue | 72.74 | 94.32 | 83.5 | 61.53 | 34.77 |
| Revenue Growth (YoY) | -20.64% | 12.96% | 35.71% | 76.96% | - |
| Cost of Revenue | 15.56 | 18.36 | 27.92 | 25.7 | 10.84 |
| Gross Profit | 57.19 | 75.96 | 55.58 | 35.83 | 23.93 |
| Selling, General & Admin | 8.58 | 9.01 | 6 | 4.24 | 2.8 |
| Other Operating Expenses | -0.36 | -0.48 | - | -0.02 | - |
| Operating Expenses | 9.36 | 12.98 | 10.62 | 9.7 | 8.52 |
| Operating Income | 47.83 | 62.98 | 44.97 | 26.13 | 15.41 |
| Interest Expense | -2.69 | -0.32 | -0.21 | -1.33 | -2.2 |
| Interest & Investment Income | 0.05 | 0.07 | 0.14 | 0.7 | 0.45 |
| Currency Exchange Gain (Loss) | 0.01 | 0.01 | -0.39 | 0.08 | - |
| Other Non Operating Income (Expenses) | -1.91 | 0.63 | 7.03 | 1.9 | 0.42 |
| EBT Excluding Unusual Items | 43.29 | 63.37 | 51.53 | 27.48 | 14.09 |
| Other Unusual Items | 2.75 | -15 | -10 | - | - |
| Pretax Income | 46.04 | 48.37 | 41.53 | 27.48 | 14.09 |
| Income Tax Expense | 11.32 | 14.9 | 10.39 | 5.37 | 3.97 |
| Net Income | 34.72 | 33.47 | 31.14 | 22.1 | 10.12 |
| Net Income to Common | 34.72 | 33.47 | 31.14 | 22.1 | 10.12 |
| Net Income Growth | 42.39% | 7.49% | 40.87% | 118.46% | - |
| Shares Outstanding (Basic) | 34 | 34 | 34 | 26 | 2 |
| Shares Outstanding (Diluted) | 34 | 34 | 34 | 26 | 3 |
| Shares Change (YoY) | -0.41% | - | 29.95% | 796.90% | - |
| EPS (Basic) | 1.02 | 0.99 | 0.92 | 0.85 | 4.57 |
| EPS (Diluted) | 1.02 | 0.99 | 0.92 | 0.85 | 3.47 |
| EPS Growth | 42.67% | 7.49% | 8.40% | -75.64% | - |
| Free Cash Flow | 37.21 | 51.94 | 39.75 | 27.04 | 13.86 |
| Free Cash Flow Per Share | 1.09 | 1.53 | 1.17 | 1.03 | 4.75 |
| Gross Margin | 78.61% | 80.53% | 66.57% | 58.23% | 68.83% |
| Operating Margin | 65.75% | 66.77% | 53.85% | 42.46% | 44.33% |
| Profit Margin | 47.74% | 35.49% | 37.29% | 35.93% | 29.10% |
| Free Cash Flow Margin | 51.15% | 55.07% | 47.60% | 43.94% | 39.86% |
| EBITDA | 48.97 | 67.43 | 49.58 | 31.61 | 21.14 |
| EBITDA Margin | 67.31% | 71.49% | 59.38% | 51.38% | 60.79% |
| D&A For EBITDA | 1.14 | 4.45 | 4.62 | 5.49 | 5.72 |
| EBIT | 47.83 | 62.98 | 44.97 | 26.13 | 15.41 |
| EBIT Margin | 65.75% | 66.77% | 53.85% | 42.46% | 44.33% |
| Effective Tax Rate | 24.58% | 30.80% | 25.02% | 19.56% | 28.17% |
| Revenue as Reported | 76.16 | 95.35 | 83.93 | 61.95 | 34.77 |
Source: S&P Capital IQ. Standard template. Financial Sources.