Modern Times Group MTG AB (STO:MTG.B)
Sweden
· Delayed Price · Currency is SEK 126.70
+11.80 (10.27%)
Apr 29, 2026, 9:13 AM 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 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Revenue | 11,579 | 6,015 | 5,829 | 5,537 | 3,931 | Upgrade
|
| Revenue Growth (YoY) | 92.50% | 3.19% | 5.27% | 40.86% | -1.65% | Upgrade
|
| Cost of Revenue | 3,941 | 1,554 | 1,577 | 1,523 | 1,567 | Upgrade
|
| Gross Profit | 7,638 | 4,461 | 4,252 | 4,014 | 2,364 | Upgrade
|
| Selling, General & Admin | 6,667 | 3,577 | 3,415 | 3,493 | 1,807 | Upgrade
|
| Other Operating Expenses | 20 | -4 | -37 | -12 | -2 | Upgrade
|
| Operating Expenses | 6,687 | 3,573 | 3,378 | 3,481 | 1,805 | Upgrade
|
| Operating Income | 951 | 888 | 874 | 533 | 559 | Upgrade
|
| Interest Expense | -282 | -3 | -1 | -239 | -161 | Upgrade
|
| Interest & Investment Income | 40 | 132 | 163 | 73 | 5 | Upgrade
|
| Earnings From Equity Investments | 1 | - | 1 | - | -1 | Upgrade
|
| Currency Exchange Gain (Loss) | 245 | -84 | 69 | 341 | -144 | Upgrade
|
| Other Non Operating Income (Expenses) | -9 | -13 | -6 | -7 | -36 | Upgrade
|
| EBT Excluding Unusual Items | 946 | 920 | 1,100 | 701 | 222 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -52 | Upgrade
|
| Gain (Loss) on Sale of Investments | -524 | -738 | -540 | 20 | 109 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 1 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | -224 | -322 | Upgrade
|
| Pretax Income | 422 | 182 | 561 | 497 | -43 | Upgrade
|
| Income Tax Expense | 484 | 392 | 397 | 246 | 204 | Upgrade
|
| Earnings From Continuing Operations | -62 | -210 | 164 | 251 | -247 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 6,223 | -207 | Upgrade
|
| Net Income to Company | -62 | -210 | 164 | 6,474 | -454 | Upgrade
|
| Minority Interest in Earnings | - | - | - | 105 | 54 | Upgrade
|
| Net Income | -62 | -210 | 164 | 6,579 | -400 | Upgrade
|
| Net Income to Common | -62 | -210 | 164 | 6,579 | -400 | Upgrade
|
| Net Income Growth | - | - | -97.51% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 117 | 121 | 123 | 117 | 104 | Upgrade
|
| Shares Outstanding (Diluted) | 117 | 121 | 124 | 117 | 104 | Upgrade
|
| Shares Change (YoY) | -2.76% | -2.60% | 5.42% | 12.90% | 54.35% | Upgrade
|
| EPS (Basic) | -0.53 | -1.74 | 1.33 | 56.25 | -3.85 | Upgrade
|
| EPS (Diluted) | -0.53 | -1.74 | 1.32 | 55.72 | -3.85 | Upgrade
|
| EPS Growth | - | - | -97.63% | - | - | Upgrade
|
| Free Cash Flow | 1,525 | 1,242 | 1,046 | 9,093 | 54 | Upgrade
|
| Free Cash Flow Per Share | 13.02 | 10.31 | 8.46 | 77.48 | 0.52 | Upgrade
|
| Gross Margin | 65.96% | 74.17% | 72.95% | 72.49% | 60.14% | Upgrade
|
| Operating Margin | 8.21% | 14.76% | 14.99% | 9.63% | 14.22% | Upgrade
|
| Profit Margin | -0.53% | -3.49% | 2.81% | 118.82% | -10.18% | Upgrade
|
| Free Cash Flow Margin | 13.17% | 20.65% | 17.95% | 164.22% | 1.37% | Upgrade
|
| EBITDA | 1,906 | 1,160 | 1,361 | 1,169 | 991 | Upgrade
|
| EBITDA Margin | 16.46% | 19.29% | 23.35% | 21.11% | 25.21% | Upgrade
|
| D&A For EBITDA | 955 | 272 | 487 | 636 | 432 | Upgrade
|
| EBIT | 951 | 888 | 874 | 533 | 559 | Upgrade
|
| EBIT Margin | 8.21% | 14.76% | 14.99% | 9.63% | 14.22% | Upgrade
|
| Effective Tax Rate | 114.69% | 215.38% | 70.77% | 49.50% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.