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	7.36B	8.55B	7.93B	8.88B	12.05B	9.57B	7.12B	9.36B	11.62B	9.57B	7.12B	5.23B	5.09B	3.3B	3.43B	2.4B	2.17B	2.38B	2.07B	1.34B	1.51B	1.26B	1.14B	1.63B	1.49B	1.27B	837.43M	632.94M	255.4M	84.67M	85.56M	81.9M	128.18M	77.85M	52.73M	43.13M	98.4M	41.7M
Cost of Revenue	2.27B	2.8B	2.1B	22.72B	11.88B	2.2B	1.64B	2.43B	3.71B	2.2B	1.64B	718.8M	1.11B	241.6M	343.5M	565.3M	488.8M	760.7M	512M	442.1M	525.8M	458.5M	396.9M	625.2M	838.3M	793.24M	372.46M	262.25M	36.23M	10.47M	9.92M	11.5M	38.33M	26.49M	10.21M	7.65M	37.7M	14.65M
Gross Profit	5.09B	5.75B	5.83B	-13.85B	174M	7.37B	5.48B	6.92B	7.92B	7.37B	5.48B	4.51B	3.98B	3.05B	3.08B	1.84B	1.68B	1.62B	1.56B	897M	982.7M	801.2M	745.1M	1.01B	648.1M	479.42M	464.97M	370.69M	219.17M	74.2M	75.63M	70.41M	89.85M	51.36M	42.52M	35.48M	60.7M	27.04M
Operating Income	638M	468M	-1.44B	-13.85B	174M	461M	-398M	-95M	226M	461M	-398M	-1.73B	-259M	-459.5M	-524.2M	145.1M	-60.8M	173.4M	219.2M	96.6M	91M	76.4M	81.2M	172M	152M	90.76M	52.51M	107.25M	101.99M	24.01M	30.35M	31.86M	50.62M	15.97M	14.23M	14.21M	35.2M	8.02M
Interest Income	26M	18M	35M	1M	18M	8M	5M	6.08B	14M	8M	5M	2.7M	2M	700K	161.9M	n/a	46M	112M	2.4M	n/a	600K	9.4M	8.6M	400K	3.6M	615K	10K	8K	8K	1K	n/a	2K	1K	3K	2K	1K	n/a	381K
Pretax Income	1.23B	-452M	-1.79B	-18.86B	-1.79B	2.62B	140M	658M	1.59B	2.62B	140M	-1.54B	-1.1B	-673.5M	-422.8M	284.7M	-51.8M	263.6M	183.6M	169.4M	76.3M	79.7M	83.3M	162.7M	148.5M	87.53M	48.63M	98.02M	97.11M	23.42M	29.99M	31.49M	49.6M	15.53M	13.79M	14.01M	34.7M	9.19M
Net Income	995M	-391M	-2.18B	-18.13B	-1.74B	2.37B	-167M	737M	1.51B	2.37B	-167M	-1.66B	-1.24B	-721.9M	-605.8M	158.6M	-190.7M	228.1M	91.1M	133.2M	34.1M	65M	53.2M	103.5M	114.3M	65.01M	33.45M	81.1M	73.4M	19.02M	23.21M	23.54M	37.95M	12.67M	10.57M	10.71M	27.6M	7.16M
Selling & General & Admin	n/a	n/a	4.45B	5.62B	5.72B	2.36B	1.81B	5B	5.81B	2.36B	1.81B	1.72B	1.47B	962M	787.9M	257.4M	409.2M	359.7M	292.2M	118.1M	231.4M	191.8M	177.5M	291.4M	411.8M	158.17M	120.1M	74.5M	33.07M	15.9M	15.5M	10.69M	15.32M	13.52M	10.05M	3.93M	14.6M	11.54M
Research & Development	n/a	n/a	n/a	3.07B	1.49B	1.75B	n/a	2.38B	1.69B	1.5B	n/a	1.04B	n/a	881M	215M	172.7M	200M	222.2M	648.1M	114.7M	133M	143.7M	162.4M	98.1M	92.9M	n/a	n/a	n/a	62M	n/a	n/a	n/a	26.5M	9M	n/a	n/a	21.1M	n/a
Other Expenses	4.45B	5.29B	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	n/a	n/a	n/a	66.9M	n/a	115.8M	n/a	64.33M	29.2M	33.99M	n/a	-2.85M	2.07M	775K	n/a	2.65M	2.66M	738K	1.5M	n/a
Operating Expenses	4.45B	5.29B	6.67B	20.12B	7.91B	7B	5.78B	7.16B	7.53B	7B	5.77B	6.28B	4.19B	3.94B	3.63B	1.81B	1.78B	1.49B	1.35B	845.7M	891.8M	724.8M	664M	833.3M	496M	388.66M	412.46M	263.44M	120.02M	50.19M	45.28M	38.55M	48.69M	35.4M	28.3M	21.27M	28.1M	17.48M
Interest Expense	133M	399M	443M	694M	388M	119M	134M	531M	198M	119M	72M	129.5M	16M	214.8M	60.5M	n/a	37.1M	21.8M	38M	5.5M	15.2M	6.1M	6.6M	9.7M	n/a	3.84M	3.89M	9.24M	4.89M	587K	354K	372K	1.02M	440K	433K	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	6.73B	8.08B	9.37B	22.72B	11.88B	9.2B	7.42B	9.59B	11.24B	9.2B	7.41B	7B	5.3B	4.18B	3.97B	2.38B	2.27B	2.25B	1.86B	1.29B	1.42B	1.18B	1.06B	1.46B	1.33B	1.18B	784.92M	525.69M	156.24M	60.66M	55.21M	50.05M	87.02M	61.88M	38.51M	28.92M	65.8M	32.13M
Income Tax Expense	268M	-62M	410M	-744M	-42M	241M	322M	-112M	102M	241M	322M	133.9M	137M	48.4M	183M	126.2M	137.7M	35.8M	93M	37.2M	42.7M	15.1M	30.5M	59.7M	34.2M	22.52M	15.19M	16.95M	23.71M	4.4M	6.78M	7.95M	11.55M	2.86M	3.22M	3.3M	7.1M	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)	0.82	n/a	-1.8	-13.53	-1.3	1.85	-0.15	0.68	1.21	1.92	-0.14	-1.51	-1.38	-0.72	-0.61	0.19	-0.23	0.30	0.13	0.21	0.06	0.11	0.09	0.18	0.22	0.12	0.07	0.17	0.15	0.04	0.05	0.06	0.10	0.04	0.03	0.03	0.08	0.00
EPS (Diluted)	0.82	n/a	-1.8	-13.53	-1.3	1.85	-0.15	0.67	1.11	1.77	-0.13	-1.51	-1.36	-0.68	-0.58	0.19	-0.23	0.30	0.13	0.21	0.06	0.11	0.09	0.18	0.22	0.12	0.07	0.17	0.15	0.04	0.05	0.06	0.10	0.04	0.03	0.03	0.08	0.00
EBITDA	2.5B	1.36B	264M	-3.6B	934M	2.72B	2.69B	3.31B	2.07B	2.9B	1.87B	1.79B	494M	178M	578M	1.29B	924.8M	1.08B	967.6M	573.3M	518.9M	274.4M	227.1M	619M	233.4M	128.99M	94.12M	225.93M	156.43M	28.07M	34.11M	41.91M	60.77M	25.36M	23.19M	23.06M	51.8M	11.24M
EBIT	1.36B	-53M	-1.34B	-18.18B	306M	-331M	2.86B	1.19B	1.79B	2.74B	212M	-1.41B	-1.08B	2.11B	292M	264.1M	-14.7M	285.4M	221.6M	174.7M	91.5M	76.4M	81.2M	172.4M	152M	90.76M	52.51M	107.25M	102M	24.01M	30.35M	31.86M	50.62M	15.97M	14.23M	14.21M	34.7M	8.02M
Depreciation & Amortization	1.14B	1.41B	1.61B	14.58B	2.33B	1.56B	1.78B	2.12B	1.74B	1.56B	1.1B	3.2B	2.5B	2.1B	2.06B	1.03B	939.5M	795.6M	746M	398.6M	427.4M	341.7M	308.3M	446.6M	81.4M	124.03M	154.41M	118.68M	54.44M	10.56M	9.36M	10.05M	10.15M	9.39M	8.96M	8.85M	17.1M	3.22M