Embracer Group AB (publ) (THQQF)

AI Score

Unlock

11.23

0.08 (0.72%)

At close: Apr 24, 2025, 8:00 PM

Embracer AB (publ) Income Statement

Financials in SEK. Fiscal year is April - March.

Fiscal Year	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016	Dec 31, 2015	Sep 30, 2015
Revenue	32.72B	37.41B	38.43B	37.61B	38.09B	37.66B	37.66B	37.66B	33.54B	27.01B	20.73B	17.04B	14.22B	11.3B	10.38B	9.02B	7.96B	7.3B	6.18B	5.25B	5.54B	5.52B	5.53B	5.23B	4.23B	3B	1.81B	1.06B	507.52M	380.31M	373.49M	340.67M	301.89M	272.12M	235.96M	183.23M	140.1M	41.7M
Cost of Revenue	29.89B	39.5B	38.9B	38.44B	18.15B	9.98B	9.98B	9.98B	8.27B	5.67B	3.71B	2.42B	2.26B	1.64B	2.16B	2.33B	2.2B	2.24B	1.94B	1.82B	2.01B	2.32B	2.65B	2.63B	2.27B	1.46B	681.42M	318.88M	68.12M	70.22M	86.24M	86.53M	82.68M	82.05M	70.21M	60M	52.35M	14.65M
Gross Profit	2.83B	-2.09B	-476M	-831M	19.94B	27.68B	27.68B	27.68B	25.27B	21.33B	17.02B	14.63B	11.95B	9.66B	8.22B	6.7B	5.76B	5.06B	4.24B	3.43B	3.53B	3.2B	2.88B	2.6B	1.96B	1.53B	1.13B	739.69M	439.4M	310.08M	287.25M	254.14M	219.22M	190.07M	165.75M	123.22M	87.74M	27.04M
Operating Income	-14.18B	-14.65B	-14.65B	-13.61B	142M	194M	194M	194M	-1.44B	-1.92B	-2.84B	-2.97B	-1.1B	-899.4M	-266.5M	476.9M	428.4M	580.2M	483.2M	345.2M	420.6M	481.6M	495.96M	467.27M	402.52M	352.51M	285.75M	263.59M	188.2M	136.83M	128.79M	112.67M	95.02M	79.6M	71.66M	57.43M	43.22M	8.02M
Interest Income	80M	72M	62M	32M	6.11B	6.1B	6.1B	6.1B	29.7M	17.7M	10.4M	167.3M	164.6M	208.6M	319.9M	160.4M	160.4M	115M	12.4M	18.6M	19M	22M	13.21M	4.63M	4.23M	641K	27K	17K	11K	4K	6K	8K	7K	6K	384K	382K	381K	381K
Pretax Income	-19.87B	-22.89B	-19.81B	-17.89B	1.63B	5.01B	5.01B	5.01B	2.82B	126.2M	-3.17B	-3.73B	-1.91B	-863.4M	73.7M	680.1M	564.8M	692.9M	509M	408.7M	402M	474.2M	482.04M	447.37M	382.69M	331.3M	267.18M	248.54M	182.01M	134.5M	126.61M	110.41M	92.93M	78.04M	71.69M	57.9M	43.89M	9.19M
Net Income	-19.7B	-22.44B	-19.68B	-17.66B	1.2B	4.45B	4.45B	4.45B	2.06B	-692.5M	-3.78B	-4.22B	-2.4B	-1.36B	-409.8M	287.1M	261.7M	486.5M	323.4M	285.5M	255.8M	336M	336.01M	316.26M	293.86M	252.96M	206.97M	196.73M	139.17M	103.72M	97.37M	84.73M	71.91M	61.56M	56.05M	45.48M	34.76M	7.16M
Selling & General & Admin	10.08B	15.79B	18.16B	15.51B	14.89B	14.98B	14.98B	14.98B	11.71B	7.36B	5.96B	4.94B	3.47B	2.42B	1.81B	1.32B	1.18B	1B	833.5M	718.8M	892.1M	1.07B	1.04B	981.48M	764.57M	385.84M	243.57M	138.97M	75.16M	57.42M	55.03M	49.58M	42.82M	42.1M	40.12M	30.07M	26.14M	11.54M
Research & Development	3.07B	4.56B	6.31B	6.31B	5.62B	5.82B	5.57B	5.57B	4.24B	2.54B	1.92B	2.13B	1.27B	1.47B	809.9M	1.24B	1.19B	1.12B	1.04B	553.8M	537.2M	497.1M	353.4M	191M	92.9M	62M	62M	62M	62M	26.5M	35.5M	35.5M	35.5M	30.1M	21.1M	21.1M	21.1M	n/a
Other Expenses	11.96B	7.5B	2.22B	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	66.9M	66.9M	182.7M	182.7M	180.13M	209.32M	127.52M	127.52M	60.34M	33.22M	-1K	-1K	5.5M	6.08M	6.05M	7.55M	4.9M	2.24M	1.5M	n/a
Operating Expenses	36.53B	39.99B	41.7B	40.81B	27.85B	27.46B	27.46B	27.46B	26.58B	23.24B	20.18B	18.04B	13.57B	11.16B	8.71B	6.43B	5.46B	4.58B	3.81B	3.13B	3.11B	2.72B	2.38B	2.13B	1.56B	1.18B	846.1M	478.93M	254.04M	182.72M	167.92M	150.93M	133.66M	113.06M	95.14M	66.85M	45.58M	17.48M
Interest Expense	1.67B	1.92B	1.64B	1.33B	1.17B	982M	982M	920M	518.5M	336.5M	432.3M	420.8M	291.3M	312.4M	119.4M	96.9M	102.4M	80.5M	64.8M	33.4M	37.6M	22.4M	20.14M	17.43M	16.97M	21.85M	18.6M	15.07M	6.2M	2.33M	2.19M	2.27M	2.09M	1.07M	631K	198K	n/a	n/a
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	46.91B	52.06B	53.17B	51.22B	38.08B	37.45B	37.45B	37.44B	34.85B	28.91B	23.9B	20.45B	15.83B	12.8B	10.86B	8.76B	7.67B	6.82B	5.75B	4.95B	5.12B	5.04B	5.04B	4.76B	3.83B	2.65B	1.53B	797.8M	322.16M	252.94M	254.16M	237.46M	216.34M	195.11M	165.36M	126.85M	97.93M	32.13M
Income Tax Expense	-128M	-438M	-135M	-223M	409M	553M	553M	553M	798.9M	833.9M	641.3M	502.3M	494.6M	495.3M	482.7M	392.7M	303.7M	208.7M	188M	125.5M	148M	139.5M	146.92M	131.61M	88.86M	78.37M	60.25M	51.84M	42.84M	30.68M	29.14M	25.58M	20.93M	16.48M	15.64M	12.42M	9.12M	2.02M
Shares Outstanding (Basic)	1.21B	n/a	1.21B	1.34B	1.34B	1.28B	1.13B	1.09B	1.26B	1.23B	1.16B	1.1B	894M	1.01B	990M	1.1B	838M	756M	736M	854.87M	623.83M	619.52M	616M	566.08M	517.24M	528.92M	481.99M	475.42M	475.42M	434.08M	432.19M	432.19M	386.68M	360M	360M	360M	360M	1.49B
Shares Outstanding (Diluted)	1.21B	n/a	1.21B	1.34B	1.34B	1.28B	1.13B	1.1B	1.36B	1.34B	1.26B	1.1B	906M	1.06B	1.04B	1.1B	840M	756M	736M	875.29M	623.83M	620M	616M	566.08M	517.24M	528.92M	481.99M	475.42M	475.42M	434.08M	432.19M	432.19M	386.68M	360M	360M	360M	360M	1.49B
EPS (Basic)	-14.51	-16.63	-14.78	-13.13	1.08	3.59	3.66	3.67	1.48	-1.11	-3.75	-4.22	-2.52	-1.37	-0.35	0.39	0.41	0.70	0.51	0.46	0.43	0.60	0.61	0.59	0.58	0.51	0.43	0.42	0.30	0.25	0.24	0.22	0.19	0.17	0.14	0.11	0.08	0.00
EPS (Diluted)	-14.51	-16.63	-14.78	-13.13	1.07	3.48	3.40	3.42	1.24	-1.23	-3.68	-4.13	-2.43	-1.3	-0.32	0.39	0.41	0.70	0.51	0.46	0.43	0.60	0.61	0.59	0.58	0.51	0.43	0.42	0.30	0.25	0.24	0.22	0.19	0.17	0.14	0.11	0.08	0.00
EBITDA	527M	-1.04B	320M	2.75B	9.66B	10.79B	10.97B	10.15B	8.63B	7.06B	4.34B	3.04B	2.54B	2.97B	3.88B	4.26B	3.55B	3.14B	2.33B	1.59B	1.64B	1.35B	1.21B	1.08B	682.43M	605.47M	504.55M	444.54M	260.52M	164.86M	162.15M	151.23M	132.38M	123.41M	109.29M	86.1M	63.04M	11.24M
EBIT	-18.21B	-19.27B	-19.54B	-15.34B	4.03B	5.51B	8.59B	5.93B	3.34B	462.7M	-165.3M	-85.3M	1.59B	2.65B	826.8M	756.4M	667M	773.2M	564.2M	423.8M	421.5M	482M	496.36M	467.67M	402.52M	352.52M	285.76M	263.6M	188.21M	136.83M	128.79M	112.67M	95.02M	79.11M	71.16M	56.93M	42.72M	8.02M
Depreciation & Amortization	18.74B	19.93B	20.08B	20.25B	7.8B	7.21B	7.21B	6.52B	7.6B	8.36B	8.89B	9.85B	7.68B	6.12B	4.82B	3.51B	2.88B	2.37B	1.91B	1.48B	1.52B	1.18B	960.33M	806.43M	478.51M	451.55M	338.09M	193.04M	84.42M	40.13M	38.96M	38.56M	37.35M	44.3M	38.13M	29.16M	20.32M	3.22M