Embracer Group AB (publ) (STO:EMBRAC.B)
Sweden
· Delayed Price · Currency is SEK 50.30
-0.49 (-0.96%)
At close: Mar 9, 2026
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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 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 | 2020 - 2016 |
| Operating Revenue | 18,208 | 22,370 | 27,409 | 37,665 | 17,067 | 10,316 | Upgrade
|
| Other Revenue | 65 | 65 | 137 | 37 | 136 | 85.3 | Upgrade
|
| Revenue | 18,273 | 22,435 | 27,546 | 37,702 | 17,203 | 10,401 | Upgrade
|
| Revenue Growth (YoY) | -17.06% | -18.55% | -26.94% | 119.16% | 65.40% | 71.80% | Upgrade
|
| Cost of Revenue | 3,779 | 3,986 | 2,314 | 9,980 | 2,404 | 3,618 | Upgrade
|
| Gross Profit | 14,494 | 18,449 | 25,232 | 27,722 | 14,799 | 6,783 | Upgrade
|
| Selling, General & Admin | 9,419 | 12,198 | 16,587 | 18,414 | 9,100 | 3,160 | Upgrade
|
| Other Operating Expenses | -416 | -490 | -283 | -257 | -122 | -144.8 | Upgrade
|
| Operating Expenses | 13,064 | 16,373 | 22,397 | 24,416 | 11,748 | 6,495 | Upgrade
|
| Operating Income | 1,430 | 2,076 | 2,835 | 3,306 | 3,051 | 287.8 | Upgrade
|
| Interest Expense | -277 | -731 | -1,462 | -971 | -165 | -76.3 | Upgrade
|
| Interest & Investment Income | 131 | 106 | 49 | 39 | 4 | 3.2 | Upgrade
|
| Earnings From Equity Investments | 3 | 1 | 12 | 213 | 465 | 206.5 | Upgrade
|
| Currency Exchange Gain (Loss) | -1,322 | -782 | 406 | 889 | 485 | 231.3 | Upgrade
|
| Other Non Operating Income (Expenses) | 322 | 17 | 22 | 1,173 | 19 | 53.4 | Upgrade
|
| EBT Excluding Unusual Items | 287 | 687 | 1,862 | 4,649 | 3,859 | 705.9 | Upgrade
|
| Merger & Restructuring Charges | -296 | -1,539 | -2,048 | -2,922 | -4,614 | - | Upgrade
|
| Impairment of Goodwill | -3,727 | -3,727 | -4,368 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 8,673 | 7,966 | -6,733 | 18 | 5 | 1.9 | Upgrade
|
| Asset Writedown | -1,047 | -842 | -3,310 | -264 | -23 | -28.8 | Upgrade
|
| Other Unusual Items | 113 | 103 | 904 | 3,534 | 2,431 | - | Upgrade
|
| Pretax Income | 4,003 | 2,648 | -13,691 | 5,015 | 1,659 | 680 | Upgrade
|
| Income Tax Expense | -118 | 105 | -351 | 553 | 692 | 392.7 | Upgrade
|
| Earnings From Continuing Operations | 4,121 | 2,543 | -13,340 | 4,462 | 967 | 287.3 | Upgrade
|
| Earnings From Discontinued Operations | 4,426 | 3,420 | -4,838 | - | - | - | Upgrade
|
| Net Income to Company | 8,547 | 5,963 | -18,178 | 4,462 | 967 | 287.3 | Upgrade
|
| Minority Interest in Earnings | -1 | - | 1 | -8 | 9 | -0.3 | Upgrade
|
| Net Income | 8,546 | 5,963 | -18,177 | 4,454 | 976 | 287 | Upgrade
|
| Net Income to Common | 8,546 | 5,963 | -18,177 | 4,454 | 976 | 287 | Upgrade
|
| Net Income Growth | - | - | - | 356.35% | 240.07% | 0.74% | Upgrade
|
| Shares Outstanding (Basic) | 209 | 206 | 198 | 178 | 151 | 133 | Upgrade
|
| Shares Outstanding (Diluted) | 210 | 207 | 198 | 180 | 154 | 133 | Upgrade
|
| Shares Change (YoY) | 10.26% | 4.54% | 9.90% | 17.37% | 15.66% | 27.85% | Upgrade
|
| EPS (Basic) | 40.99 | 28.95 | -91.80 | 25.00 | 6.47 | 2.16 | Upgrade
|
| EPS (Diluted) | 40.82 | 28.83 | -91.80 | 24.72 | 6.36 | 2.16 | Upgrade
|
| EPS Growth | - | - | - | 288.68% | 194.10% | -21.21% | Upgrade
|
| Free Cash Flow | 3,249 | 2,189 | 4,262 | 4,883 | 3,726 | 3,828 | Upgrade
|
| Free Cash Flow Per Share | 15.51 | 10.57 | 21.52 | 27.10 | 24.27 | 28.84 | Upgrade
|
| Gross Margin | 79.32% | 82.23% | 91.60% | 73.53% | 86.03% | 65.21% | Upgrade
|
| Operating Margin | 7.83% | 9.25% | 10.29% | 8.77% | 17.73% | 2.77% | Upgrade
|
| Profit Margin | 46.77% | 26.58% | -65.99% | 11.81% | 5.67% | 2.76% | Upgrade
|
| Free Cash Flow Margin | 17.78% | 9.76% | 15.47% | 12.95% | 21.66% | 36.80% | Upgrade
|
| EBITDA | 4,779 | 6,029 | 8,151 | 8,867 | 5,507 | 2,765 | Upgrade
|
| EBITDA Margin | 26.15% | 26.87% | 29.59% | 23.52% | 32.01% | 26.58% | Upgrade
|
| D&A For EBITDA | 3,349 | 3,953 | 5,316 | 5,561 | 2,456 | 2,477 | Upgrade
|
| EBIT | 1,430 | 2,076 | 2,835 | 3,306 | 3,051 | 287.8 | Upgrade
|
| EBIT Margin | 7.83% | 9.25% | 10.29% | 8.77% | 17.73% | 2.77% | Upgrade
|
| Effective Tax Rate | - | 3.96% | - | 11.03% | 41.71% | 57.75% | Upgrade
|
| Revenue as Reported | 26,907 | 30,765 | 27,971 | 38,074 | 17,400 | 10,604 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.