Embracer Group AB
STO:EMBRAC B
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
15.262
33
|
| Price Target |
|
We'll email you a reminder when the closing price reaches SEK.
Choose the stock you wish to monitor with a price alert.
|
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
|
Bank of America Corp
NYSE:BAC
|
US |
|
|
Mastercard Inc
NYSE:MA
|
US |
|
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
3M Co
NYSE:MMM
|
US |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Walmart Inc
NYSE:WMT
|
US |
|
|
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Embracer Group AB
You don't have any saved screeners yet
Okay. Welcome, everyone to Embracer's Fiscal Q2. My name is Martin Arnell, and I'm an analyst with DNB Markets in Stockholm. Welcome to all of you online, and welcome to everyone in the room here in Stockholm.
Today, we will have a first presentation of the quarter followed by a Q&A. And then there will be a deep dive with -- we will have sustainability, Gearbox and Crystal Dynamics/Eidos and also Asmodee. And we will take questions from you online, so please register your questions online. And we will also take questions in the room, and I will also ask a lot of questions.
And with that, I want to hand over to Embracer Group management, CEO and Founder, Lars Wingefors. And CFO, Johan Ekstrom, is here today as well. Thank you.
Thank you, Martin. Good morning, and welcome, everyone, to Stockholm.
We are pleased to announce another stable quarter. The second quarter is the strongest quarter so far in terms of net sales of over SEK 9.5 billion, supported by a solid organic growth of 35% and a pro forma growth of 18%. Adjusted EBIT came in at SEK 2.1 billion, implying 115% growth year-over-year and a margin of 22%. Adjusted earnings per share after full dilution more than doubled to SEK 1.95 in the quarter, more than doubling year-over-year. To put that into perspective, it represents close to 40% growth compared to the full year of 2019.
For the overall group, we now expect adjusted EBIT of SEK 8 billion to SEK 10 billion in the financial year '22/'23 ending March. This is a slight reduction compared to SEK 9.2 billion to SEK 11.3 billion previously. For fiscal year '23/'24, we are pleased to reiterate the forecast of SEK 10.3 billion to SEK 13.6 billion.
Looking at operations. The reboot of Saints Row, which was released on August 23, was as expected a key revenue driver in the quarter. Financially, Saints Row has performed in line with management expectations in the quarter. However, the reception of Saints Row did not meet the full expectations and left the fan base partially polarized.
The game development studio, Volition, has been working hard to improve the player experience. And today, we are announcing that Volition will transition to become part of Gearbox, which has all the tools, including an experienced management team in the U.S., to create future success at Volition. This is the first internal group transfer where we transfer a major studio between operating groups, but it's not necessarily the last.
Today, we and PLAION, Deep Silver, also announced that the release date for Dead Island 2, the long-awaited action and horror game developed by internal studio Deep Silver Dambuster has seen a slight delay. The release originally planned for February has been moved to April 28 by internal publisher Deep Silver.
Another highly anticipated game Goat Simulator 3, developed by Coffee Stain North here in Stockholm and published by Coffee Stain, will be released later today.
Our ongoing project to change the listing venue to Nasdaq Stockholm Main Market is on track to be concluded before the year-end, further strengthening transparency, governance and liquidity in our shares.
The increasingly challenging market environment has proven to be a factor year-to-date. In early November, Newzoo cut its forecast for the video games market again from 2% growth to a 4% decline in 2022.
As we are gearing up to meet an increasingly challenging market environment, we have today stated that we are working on a transformative content and partnership deal, expected to be closed this financial year. Separately, we have also launched a special review of our business to further optimize our decentralized model, capture new opportunities and add strategic flexibility. We will talk more about this further on in this presentation. And I'm sure Martin and others will have some questions about this.
Looking at some KPIs. We see continued growth. Looking into perspective, we have grown our business from SEK 3 billion sales to SEK 27 billion sales on a trailing 12 months basis the past 5 years, growing earnings per share 9x on a trailing 12-month basis. Looking at the total headcount, we are now close to 16,000 people across the group. We do have 132 internal game studios and 237 ongoing game development projects.
Now looking a bit deeper into the segments. As you remember, we started the segment reporting last quarterly report. So we now report under 4 segments: PC/Console, which is our main segment; Mobile Games; Entertainment & Services; and Tabletop Games.
Looking at the PC/Consoles segment. We reported this morning a record quarter with 57% organic growth reaching above SEK 4 billion in net sales, generating a 34% margin in adjusted EBIT or close to SEK 1.4 billion. Looking into the pipeline of the 237 games we have, 234 is actually PC/Console. And in the pipeline, we have 25 AAA projects planned for release up until March 2026.
The performance in the quarter was not only driven by the release of Saints Row, we also had a record quarter of back catalog sales, reaching close to SEK 1.9 billion in the quarter. The top 10 back catalog titles were Valheim, driven by the addition of Valheim into PC Game Pass in the quarter. We also had the first royalties coming into the group of Tiny Tina's Wonderlands.
And if you look at this slide, you see some well-recognized IPs that continues to perform: Borderlands 3; Star Trek Online; Neverwinter Online; Deep Rock Galactic; Hot Wheels Unleashed; Wreckfest; happy to see Mythforce for the first time; and finally, Risk of Rain 2, which we also confirmed this morning that we have acquired the rights to both the game and IP post the quarter end.
Looking into the Mobile Games segment. We had a stable quarter. Even though we have seen a decline in the advertisement market, an impact of lower ad prices, we saw a solid 8% organic growth in the quarter, of reaching sales of SEK 1.4 billion with a 22% margin. We had a slight decline in user acquisition cost, reaching 53% or SEK 755 million in the quarter.
Happy to see that our players continues to engage with our products. And we have a solid 300 million active users on a monthly basis or 36 million daily active users on our -- across our mobile portfolio. And actually, we were the most downloaded company in games during the first half, reaching -- in the world, reaching 600 million downloads. We are expecting our Mobile business to perform above the market growth going forward.
Looking at the Tabletop Games segment. Asmodee had a solid performance in Q2. Net sales grew by 9% year-over-year pro forma to over SEK 3.2 billion. Adjusted EBIT came in at around SEK 450 million with a margin of around 14%. Asmodee continued to gain market share in its 2 main product categories, all while in somewhat more hesitant market environment for board games. The growth was driven by an especially strong performance of trading cards games and related accessories impacting the product mix and the gross margin in the quarter.
In part 2 of this presentation, Asmodee's CFO, Müge, will join us virtually to give us some additional color on Tabletop markets, inventory, cash flow, facing and product pipeline. So stay tuned.
Finally, looking at the Entertainment & Services segment. We had a growth in revenues. However, we had a decline in the adjusted EBIT margin, driven by a weaker performance in the distribution of video games, driven by less releases.
Happy to see that we finally closed the transaction of Middle-Earth Enterprises. And looking into the future, we now have 4 announced licensed Lord of the Rings games in production with external game developers.
There is many things happening within this segment. And one of those things announced post the quarter-end was the acquisition of Anime Ltd., Europe's premier distributor for Japanese animation. And with the acquisition of Anime Ltd., it gives us full European coverage for that business segment.
Looking to the market. As stated, we now -- Newzoo are now expecting a decline in the overall gaming market to generate SEK 184 billion in this calendar year. That's a decrease of 4% year-over-year.
Looking at the segments, they're expecting the PC market to grow 0.5%, the console market to decline 4%, the mobile market to decline 6%, which is the most significant change from the previous forecast. Looking at Tabletop market, including the trading card games, we are expecting -- or research analysts are expecting a 7% year-over-year growth.
Johan, finally.
Thank you, Lars. Thank you. So let's have a look at the financial performance, and we'll start by looking at the P&L. So sales grew 190% over last year, reaching SEK 9.6 billion, driven by a strong organic growth of 35% and also acquired growth especially related to the addition of Asmodee and CrazyLabs.
The growth in PC/Console is driven by the release of Saints Row and also strong back catalog performance, especially from Valheim. Despite the softer market, we see organic growth in our Mobile segment amounting to 8% in the quarter. We also note a solid performance in Tabletop, growing from a pro forma basis with 9% over last year, reaching SEK 3.2 billion.
As said, our adjusted EBIT reached a new all-time high, SEK 2.1 billion for the quarter, up 115% over last year, yielding a EBIT margin of 22%. And the main driver of the growth in adjusted EBIT is the performance within the PC/Console segment.
Adjusted earnings per share after full dilution reached SEK 1.95 per share in the quarter, which is 114% up compared to the same period last year, driven by the growth in adjusted EBIT as well as some favorable exchange rate gains on financial items.
If you look at the financial development, we can note that we have a stable, slightly positive gross margin development in the quarter, reaching 66% despite the slight negative product mix shift effect within PC/Console and Tabletop.
Turning to the marketing costs. The user acquisition costs are lower in the quarter in absolute numbers as well as relative numbers comparing it to the sales in the Mobile segment, SEK 755 million, 52% in relation to sales. The marketing spend outside of Mobile was high, reaching SEK 523 million in order to support new releases in the quarter.
Operating expenses increased in the quarter to close to SEK 2.1 billion in the quarter. In relation to sales, it's a slight decline over previous quarter, 22%. The growth in operating expenses is mainly driven by the addition of new companies joining the group as well as increased headcount.
We are impacted by inflation, like everyone else. Predominantly, we see this in the physical side of our business. Adjusted EBIT reached SEK 2.1 billion in the quarter, yielding 22% EBIT margin.
Free cash flow before changes in working capital was SEK 1 billion in the quarter. We had an increase in working capital during the quarter of SEK 1.9 billion. So the free cash flow after changes in working capital is minus SEK 0.9 billion.
The main reason for this is that we see increased receivables in the Tabletop segment, driven by increased sales in the quarter, skewed towards the later part of the quarter being end of August and September. Also, we see cash inflow from releases -- new releases as well as notable customer contracts coming in after quarter-end in October and November.
We have an increased inventory mainly related to inventory buildup in the Tabletop segment. Müge from Asmodee will comment on this later on. But there is a seasonality within Tabletop. So in terms of peak levels for inventory, it is normally in the end of September. This is also impacted by decisions to increase safety stock levels due to increased lead times as well as a product mix shift towards trading costs within the Tabletop segment.
It's important for us to reduce the working capital, so actions have been initiated to focus on working capital reduction. And management expects to see tangible results during this financial year, with emphasis on the fourth quarter.
At the end of September, our net debt amounted to SEK 11 billion; and available funds, SEK 10 billion. We made a voluntary debt repayment of SEK 6.2 billion in the quarter. We expect to reach our financial leverage target of 1x by the end of this financial year. And we have a substantial headroom on our covenants.
Looking ahead, we note, as Lars described earlier, that the market has changed. The market expectations for growth is changed from plus 2% to minus 4%, a clear downward revision compared to the previous forecast for this year. We now expect reduced forecast for this fiscal year, and we reiterate the forecast for the next fiscal year.
So for this year, our current forecast is between SEK 8 billion and SEK 10 billion. Previously, it was between SEK 9.2 billion to SEK 11.3 billion. And for next fiscal year, it is reiterated between SEK 10.3 billion and SEK 13.6 billion. And the main reasons for the reduction in the forecast is to reflect a mixed reception of our key Q2 PC/Console releases that will have an impact on catalog sales in the coming quarters. It also takes into account shifts in the release slate within PC/Console, including the shift regarding Dead Island 2 from February to April.
We also have a more cautious view on the current macroeconomic situation, particularly related to the Mobile segment and the Tabletop segment. The forecast includes a range of outcomes from partnership and licensing deals with several industry partners expected to be completed during the financial year of '22/'23.
Thank you, Johan. On talking about partnership deals, I would like to give some more color.
So over the past several years, we have invested significantly in creating one of the largest providers of PC/console content in the industry. We have close to 10,000 PC/console games developers creating games, many based on Embracer's deep and growing catalog of IPs. Our efforts in this regard have created significant collective value, which we are now starting to realize.
One result of such efforts to capitalize on the value we have created is a transformative partnership and licensing deal that we have worked on with several industry partners. This deal covers a range of large-budget upcoming games over the coming 6 years. We expect the whole or part of this deal will close during this financial year. Thereby, it would improve predictability, lower business risk and provide a positive impact on our cash flow and profits.
It would also enable further investments into making even greater gains based on both established and new IPs. The impact of the above-mentioned deal will be a factor in our forecasted adjusted EBIT range for this and next financial year.
Yesterday, we also decided at the Board to make a special review. I would like to highlight, we continue our long-term mindset in building enduring, innovative and profitable businesses in the creative industry. I have a firm belief in our decentralized operating model, which is built around experienced and successful creators and entrepreneurs.
That said, the world has changed for the worse in many areas, becoming darker in recent months. We need to adapt to the challenges of geopolitical and social issues around the world and the new macroeconomic reality. The increased cost of capital will impact our business going forward. The adjustments in the cost of capital will, compared to before, require current and future investments, both organic and inorganic, to have a higher minimum hurdle with a safety margin to justify the capital allocation.
We need to continue our sharp focus on the execution of our ongoing businesses around the world. Therefore, the Board of Directors decided on November 16 to launch a special review of our business to navigate the new market conditions and how we both make sure all businesses have all the tools to succeed and maximize long-term shareholder value creation.
The outcome of this review may, for example, lead to Board recommendations to make spin-off or spin-offs under Lex Asea tax laws into separate publicly listed companies in the future, if that is deemed to be best for its employees, create higher shareholder value and improve our strategic flexibility.
Thank you. Let's move to Martin for Q&A.
Welcome to the Q&A session of this presentation. I'll start with a few questions from my end and then let the floor in here in Stockholm, and also we have a lot of questions coming in from the web.
But firstly, how do you feel about this quarter? What would you highlight as the sort of main event? And anything you would like to share that you're satisfied with? And what do you see as the main challenge?
I don't know if you were satisfied is a word I enjoy, but I think we actually had a stable quarter in a quite difficult environment. With the mixed reception of our releases, we still make a decent amount of money, SEK 2.1 billion. It's not a bad number, even though I would like to see the stronger cash flow coming through. But I think I'm confident that working capital will be improved going forward.
Overall, I -- when I'm meeting my colleagues and talking to the industry, there is optimism for the future despite the macroeconomic environment. And many of our companies are growing fast, and people are really excited about the upcoming years and the pipeline we have coming.
Are you surprised to see how it's impacting the market? Revisions are turning more negative when it comes to the market, and you saw early November, as you mentioned?
No, I'm not really surprised. I think, obviously, we have seen a weaker ads market, for example, already. We have seen the buyers with different behaviors on Tabletop business segment. The PC/Console market is a bit different because it's really driven by the hardware shipments, quality of the overall industry pipeline. Happy to see great performance now with a number of key titles coming out, Call of Duty, God of War and others. So it's a really solid PC/Console games business out there that we are in.
And you have a lot of games coming out. So I guess, you're not fully dependent on how the market is trending? But what would you say in the quarter with Saints Row, for example, how much of that was -- how big percent was the platform deal?
Yes, we haven't disclosed the full number, Martin, as you know, but it was a notable portion of the revenues. And I think, obviously, it's helped that business case to recoup faster. But overall, we had great preorders. And now we're working to improve the game. So the game will have a long tail, bringing out more content, doing the bug fixing. So I think, over time, it will be okay, but we did have higher expectations.
Okay. And I think PC/Console was a bit above, at least my forecast on the sales number. Earnings highly in line. But on Tabletop, came in a bit below, the expectations out there when it comes to EBIT. Why was that, do you think? And what do you expect in terms of near-term outlook for Tabletop?
Well, we saw a mix in the gross margins in the Tabletop segment, more trading card games, less board games, and that is affecting our gross margin basically. On the board game segment, we have much higher margins because we own the IPs. And so -- but overall, I think they had a stable business. I don't think we should over -- look too much into that specific quarter. I think it's -- I'm happy.
And I guess, we can ask a bit later in the detail as well, but do you still expect cash flow phasing as in a normal year for them?
Yes, I think -- so -- I mean looking at Tabletop, in general, the cash flow is very skewed towards the later part of the financial year. So we expect to see that predominantly in Q4 this year. And we expect to see a reduction then of this -- a strong reduction of inventory up until the end of this year. They have excess inventory. So to fully turn that around, they will need more than to the end of March, but we expect a solid cash flow contribution from possibly for the remainder part of this year, especially in Q4.
And before we go into your revised guidance for the full year, do you still expect the same phasing as you commented on in the previous quarter when it comes to the quarters? If you understand my question.
For operational or adjusted EBIT for the quarter?
Adjusted EBIT, yes.
I think that it's -- we're focused firstly and foremostly on the performance of the fiscal year, and we also highlighted specific platform deal, licensing deal, partnership, which can have a big impact or a notable impact on the phasing.
Okay. And Johan, if you could just comment also on the difference between the reported EBIT and adjusted EBIT since it's quite a magnitude of difference, if you could just share some color on that, please.
Yes. So adjusted EBIT, there we exclude specific items related to historical acquisitions. And those items were mainly amortizations related to surplus values identified in the PPA work. It's also transaction costs. And as explained or as we talked about in Q1, when converting or transitioning to IFRS, there are -- in the case where you have earn-out obligations that is not considered to be part of the purchase price, according to IFRS, that will be expensed as the personnel cost as it is being earned. That is also excluded from adjusted EBIT as we view it to be a part of the consideration for the company.
I think to give a few words, I think there is, in general, a common sense that many of the earn-outs, which is quite significant that we require a management team to stay onboard for some time. And those conditions primarily require that then it turns out as a personnel cost in the P&L, so it's a relevant question.
And then you revised the guidance for this year with 2 quarters to go, and then you kept it intact for the next year. And just to clarify, this new guidance, it includes the contribution from the recent acquisitions that you announced in Q1, yes?
Yes.
Yes. Okay. And if we go through just on the change, you mentioned a couple of things up there like moving the release date of Dead Island 2, for example. Which one of these would you say is the most important for the revision? Is it the back catalog or is it the new game?
I think it's hard to point out one thing. It's a mix of things, Martin. But Dead Island, we expect some performance of Dead island, but it was just a few weeks of performance within the quarter. But obviously, that is one reason. So I think there are several reasons. And the combined impact of those made us to revise the forecast. Considering everything, I think SEK 8 billion to SEK 10 billion is still a lot more than last year.
And on this change of postponed release date for Dead Island, is it internal factors or external factors that make you move it?
Considering fans has been waiting 10 years or 4 years, so depending how you see things, delaying the game another 12 weeks in order to make sure the consumer, fans gets a bug-free polished game in their hands, for me, it was an easy decision that quality comes first, albeit being a bit painful. Moving from the financial year, I promised myself not to drive this business because of the financial year. So I'll need to stick to that.
But Goat Simulator is out today. What expectations do you have on that game? How big do you think it can be? And what's the reception so far and feedback?
It's a crazy game. I don't know what to expect. I've really been enjoying working with the team and watching the game. It's not -- it's like no other game. So I think -- I do believe it's a game that could be enjoyed by millions and millions of people out there. And it gives a very crazy, wacky kind of experience now in the multiplayer mode as well.
And I also -- I must ask you about Tiny Tina's royalties from there. Was that included in this quarter now?
First time.
Yes. And any comment on the magnitude or versus your expectations, maybe you could share?
I would say about in line. But we expect that to now come through every quarter. So the Gearbox's royalties work that way that when they finally reach the hurdle, there is a quite nice flow of royalties coming. So I'm really pleased to see that. And they've been building the game over the past since the release, and I think it's a very solid product out there now that will enjoy many more millions of players in the coming year and years to come.
And what other key releases would you want to highlight for the winter here in the coming 2 quarters?
Well, you have many babies on to. So we almost have releases every quarter -- or every week. So I think it's hard for me to say that one specific game is more important than the other. It's easy then to look at the financial. And from that perspective, obviously, Goat 3 coming today and the delayed Dead Island 2 had a notable financial impact.
Also the inclusion of Valheim that -- or scheduled in the fourth quarter would have notable contribution as well. But there is so many great games being released and planned to be released both on PC/console and mobile.
So -- and finally, before I let the others in here, the potential partnership that you are talking about today, I mean, is it -- should we -- how should we view it? I mean how big a percent of your CapEx could you be willing to give away here? And...
It's something I've been talking about for the past few years. I think this could be transformative for us. I know it's not very much details in this, and it's hard to give that, obviously, because there is commercial negotiations and so on. But now because of the main listing, we needed to provide the color on this in order to provide the guidance to the market.
But I feel very, very -- not like the word very perhaps, but I'm excited about the potential of that, how that could be transformative for us. And we have actually built the largest pipeline of games across the industry that -- because we don't have our own platform as many others do, we like to capitalize on that. And this is a way for us to do that. But without overselling it, stay tuned.
Is it -- if you have to choose, is it risk minimizing or is it receiving a bigger upside?
I think it's a combination of manufacturers. But business risk is obviously one factor, especially when doing a lot of AAA big budget games. AAA, it's a business risk. And this would offload a bit of that business risk. It would also secure cash flows and profits. So no, we are excited.
I think it's time to open up the floor. [Operator Instructions]
It's Rasmus with Handelsbanken. I had a question for Johan. You talked about the cash flow and the financial leverage at the end of the year being within your targets and ambitions. Can you explain that again? It looks as though we're already -- if you're talking about forward EBIT, I guess, we're already there? Or how should I read that comment?
Yes. So if you are looking at -- the way the financial leverage is measured, as you are saying, with the current net debt level compared to forward-looking adjusted EBIT, if -- when you look at our net debt at the end of September, it is SEK 11 billion. And then you need to factor in that we closed announced transactions in October or after quarter-end, which impacts our net debt, increases it. And it should be viewed in relation to that.
That answers your question?
Yes. Could you be a bit more specific on roughly how much of acquisitions impact this figure then?
So I think that the cash -- upfront cash component of transactions closed after quarter-end is approximately SEK 4 billion.
Jacob Edler from Danske Bank here. Just one question on Tabletop Games. Given the product mix that we saw in this quarter with trading card games as opposed to board games, how should we reason about that heading into the next couple of quarters here? Would you say trading card games are still in kind of favor?
Well, trading card games doesn't have the same seasonality as board games. So board games definitely has its best quarter in the third quarter holiday season. So I would expect the product mix in the third quarter to be more in the favor of the board games.
Okay. That's clear. And also now that UAC in relation to mobile sales came down to 52% of sales compared to a bit of a higher level in the recent quarters, given the revised downward outlook in the mobile market, can we expect UAC to remain at a bit lower levels here ahead in the coming quarters?
In general, it's hard to give a firm forecast on the user acquisition spend. The way I'm looking at the business is obviously the EBIT and the projections, the management to -- when I look at the management predictions on our Mobile businesses, they look very solid for -- surprisingly solid for the coming year, driven by excellent execution, I would say, in a difficult market by Easybrain and CrazyLabs.
So I can't really forecast the user acquisition spend, but we have -- I would say, we are a market leader or one of the market leaders to navigate in this business. So I'm confident in my management team will maximize the potential.
Okay. Any more questions in the room?
I wonder if there are any news or additional information that you can give us regarding the Tolkien IP?
Well, it's a very interesting question. Tolkien, we could spend an hour on that. Well, obviously, we just closed the transaction after quarter-end, early October. And we are now talking to all stakeholders, the states, the film companies, the business partners, the game companies. And we are taking the perspective to a very long-term view, how should we, together with the other stakeholders, develop this -- the world-leading fantasy IP into the future, gaming being one part of it.
But it's too early to give color on our specific plans. I think we are still open minded for, obviously, as always, input into that. I think it's also very interesting conversations around other medias than gaming relating to that IP. But unfortunately, I have to tell you, stay tuned for the future.
Okay. I think we'll continue with a couple of questions from the web. I have a lot of incoming here, and it's really hard to choose from everything. But I'll -- the first one, I'll go -- it's a question from Marlon. He is asking, what have you included in the '23/'24 guidance in adjusted EBIT from the partnerships and licensing deal?
Well, we haven't specifically disclosed how much of that is included into that forecast. Obviously, it's a range. And we try to be cautious on all our forecasting. However, I think it's time to be humble today that we have been wrong. Even though we have been cautious on forecasting, we had to revise it today in this financial year, driven now by the delay -- partly the delay of Dead Island 2.
So PC/Console is -- that's the beauty. It's a volatile, difficult market forecast. But I can't give full color really how much of it's included into that forecast, but it's a quite nice contribution. And looking back, we have done a number of historic deals with platforms that has been contributing into our business up until today, but I think this would increase that level.
And second one here from Marlon, you mentioned in the last report that you expect organic growth of 20% to 35% for this year. Any comments about that for the moment?
Yes. So Johan, I don't know what we should share here. We, first of all, would like to say that we are going to the main markets. And we have -- we need to have one forecast. And our forecast and guidance is the adjusted EBIT. So it's a bit technical in this regard, not commenting on that. But because you asked me, Martin, I can still confirm that we should be within that guidance as it looks, most likely in the lower end of it, but still in that guidance.
Then I'll go to a question from Nick Dempsey. He is asking, with the share price at this level, the change in interest rates and the special review ongoing, can we assume that you will not make sizable acquisitions in the foreseeable future?
I don't think you should rule out transactions. In general, I would like to be active in the marketplace. But it's difficult to do very large sizable acquisitions if your currency are valued as it is currently. It would -- it could be destructive to shareholder value and -- but obviously, if there is a fantastic, very sizable company willing to sell at significantly lower valuations, I'm here to talk.
Do you feel that sellers' expectations are coming down now?
A little bit. Mobile looks like a lot of things are for sale, but on PC/Console, business is still, I would say, a solid market for companies out there, both private and private markets. So expectations are more and more reasonable.
And I think many people appreciate the ecosystem and platform we have built within Embracer. But to be fair, we have the pieces we need -- in general, we have the pieces we need to be successful as a group. So we don't need to acquire a lot of companies to grow.
Okay. I have a question here from [ Adrian ]. He's asking, considering you didn't share the ROI chart that you have been showing every presentation over the past few years, what can you tell us about the ROI of the latest releases?
Coming up in a few minutes. That's a deep dive slide. It's not...
Okay. And Tom Singlehurst from Citi, he is asking, can you talk about the transformative licensing partnership, given it's yet to be concluded? How do you know what its contribution will be?
Well, obviously, I know enough to be confident enough to include it into the guidance within different outcomes. So I know quite a lot of what games we're talking about and what's the economics around the deal and transactions relating to this. So obviously, I know a lot.
He's actually also asking what elements of this licensing partnership are we missing? Does it also come with a stake sale and therefore dilution for existing equity shareholders?
I don't think we should expect that. I'm not linking that transaction to a stake sale.
Okay. And maybe I think we have 3 minutes left of the Q&A. Maybe you want to share some more light on the strategic review and potential for spin-offs going forward, et cetera. There's a lot of questions coming in.
Yes, obviously, we have another Q&A session with you in a while. So -- but -- no, but there is a new market environment. And I think we need to be realistic. And we built a fantastic group of companies together. And -- but -- and -- but one of the strategic and the strategies we have is obviously to continue to grow by, for example, acquisitions. But it's difficult when we mark the valuations are what they are today.
We have amazing businesses generating substantial cash flows today, market leaders. And then we have amazing businesses that we decided to invest into the future of -- that the cash flows will be in the future. The mix of those together is not optimal in the current market environment potentially.
So one of the potential outcome could be to take some -- one or some amazing companies and make them into separate public companies. But obviously, we need to have this special review team do their work. I have, obviously, as a major shareholder myself, hopefully some input into that discussion.
Okay Yes. Thank you so much for that. And I see we are finishing off this Q&A on time. So I think it's time for the deep dive.
Thank you, Martin. I know we will be back here after this session. So let's go back on stage, at least myself here.
Hello, everyone, and welcome back on stage here. I'm honored to welcome Emma Ihre and Sebastien from Gearbox on stage, and they will give you a deep dive into many very interesting topics. So welcome on stage.
Thank you. Thank you very much. So my name is Emma Ihre. I'm Head of Sustainability at Embracer. So -- okay. There is my slide.
Okay. So first of all, what's the reason why Embracer exists? It is to provide the world with great games and great entertainment, but also create value for our shareholders and other stakeholders and give back to society. So we're already doing that today, and we will do that even more in the future.
We walk our talk everywhere in the world where we run our business. We map and manage our risks in all countries, in all regions where we run our operation. And as well, we try to do our best to develop our business, to also do good for people, for our beautiful planet and to be successful in the long run.
Although we really love our head office in Karlstad, in Varmland, we are confident that it's not 50 people in Sweden that will make the difference. It's the studios, the companies, the 15,000 employees, family members that actually will do the job will make the difference.
And last time, we invited Asmodee to present Access+. It's an initiative for equal and inclusive games. And this time, we have the honor to present Sebastien in Gearbox. And to talk about Borderlands Science. And I just realized I didn't pronounce your -- I just used your first name. And that might be because I won't get the Nobel prize in French. And I noticed that Lars did the same. He just called you Sebastien. So I think we just set a standard that within the family, even though we are on stage, we talk -- we just present the first name. So you're so welcome Sebastien.
Thank you. So I'm Sebastien Caisse from Gearbox Studio Quebec. I'm Co-Studio Head there. That studio is a team of more than 300 people, one integrated team over 2 locations, 2 floors, 1 in Quebec City, 1 in Montreal. And may I borrow this? So let me talk to you today about what we do. The mission of Gearbox of which we're a part is to entertain the world. And I'm going to present to you today, Borderlands Science, which is a minigame within Borderlands Science 3, where we push to entertain the world sustainably.
Now this game is about gene sequencing. So essentially, we're leveraging the puzzle-solving capabilities of our players to do genetic sequencing. Why do this? Well, the algorithms that the scientists currently have to parse through genetic sequence are not perfect, and they can get stumped by the noise and the data. And it turns out that humans are very good at pattern recognition.
So how do we bring such a type of citizen science endeavor into a AAA game. So Borderlands is -- Borderlands 3 is a first-person shooter. And so you see your hands, you have a gun, you're shooting at bad guys, and you loot. And so there's a place within the game where you can up to a virtual arcade booth. That's the visual metaphor that we used to present this minigame.
Now the minigame takes its inspiration from a web browser game developed at McGill University, which is essentially a tile matching game, but using the 4 nucleotides that make up the genetic sequence. And so what we did was to -- with the McGill team, reinvent essentially the gameplay and the aesthetics to bring in within the fiction of Borderlands. So that players still feel engaged with the game and have fun doing it.
So this is what the game looks like. And what you're looking at, you've got the 4 different types of tiles that are nucleotides. But you also have what the player does. And this is what you see in terms of these yellow boxes there. That's player movement correcting the sequence.
Now all of that is essentially gut bacteria DNA. Why do we care about this? Well, it turns out that our gut microbiome. So each of you can think of yourselves as distinct ecosystems. And the gut bacteria that we have is different from people to people. And it has an influence on our health. These are beneficial for or not beneficial, it depends and the influence things like obesity, neurological diseases and multiple other conditions. And they also have an impact on the type of medication or care we can provide for these conditions. So trying to understand them better is really key.
Now for the players, there's another wide that can be more immediate. And we also provide them with essential boosters that they can purchase through an in-game currency that is within the minigame. So I was talking earlier about guns and shooting your enemies, well, maybe the gun shoots farther or [ there is ] more damage or the loot gets better. So this, again, engages player, and we're leveraging here their skills, not only to get at a better sequence. We're also tracking what the players do to enhance what the algorithms can currently do because the objective is to get a better algorithms that are going to be able to do this automatically.
So in terms of how we actually do this, I'm going to carry you through the partnerships that are there, American Gut, which is part of The Microsetta Initiative is sending filtered sequencing data to McGill. McGill University provides us with the alignment puzzles that show up in the game. MMOS, which is Massively Multiplayer Online Science based in Switzerland sends us ranked puzzles that the players solve. Those solutions are sent back to MMOS, which go back as packaged solutions to McGill where they can tweak and improve the algorithm and step 6, the improved alignments are sent to American Gut.
We launched this on April 7, 2020. This was after the release of Borderlands 3, and it was a free update to anybody who already owned Borderlands 3. So this was done on World Elf Day. Now in the first 24 hours, we had more than 6 million puzzle completed, more than 150,000 active players. Each player completed on average roughly 40 puzzles. Our top layer completed more than 500. Now our optimistic forecast was to reach about 1 million puzzles completed by the end of the [ first suite ]. So we completely blew the roof off of this objective.
And as of today, we have reached more than 3.5 million active players with over 122 puzzles completed. We've received worldwide coverage and specialized and mass media as well as an editorial in Nature Biotech. In-depth documentaries such as Of the Cuff, Red Bull TV, Savoir Media and we won the 2021 Corporate Innovation Award of Tech Titans for this.
So citizen science work in games works. And one of the key things is to understand that the data that we have in Borderlands Science is very versatile. It's all about DNA. That data is easily interchangeable. And what that means that microbiome analysis, which is what we do here is relevant to many fields of scientific inquiry and understanding the microbiome of human gut bacteria is just one of them. So this is really a first step in an ongoing journey for Gearbox as well as Embracer. And I want to thank Emma for giving me the chance to talk to you about this today. So thank you very much.
Thank you very much, Sebastien. And like Lars said, the world is dark right now. It gets a little bit less dark, listening to you and a little bit more beautiful. And this is one of many examples how we as entrepreneurs can contribute in the right direction. Thank you very much.
Thank you, Emma. Thank you, Sebastien. So let's move over to London and Phil Rogers. Are you online? I can't hear you, Phil, but I can see you.
Can you hear me now?
I hear you perfectly now. So welcome online.
Thanks very much, Lars. Thanks for having me today. So hello, everyone. My name is Phil Rogers, and I'm the CEO of the 12th operative group here at Embracer. That unit is Crystal Dynamics and Eidos. We're both globally recognized brands in the games industry. These brands engage with gamers. We have a history of making strong, narratively driven action-adventure, role-playing games.
And of course, with an Embracer [indiscernible]. today, we're not in a hurry to rebrand ourselves into a single new name. But at times, we may just refer to ourselves by our initial, CDE. Now thinking back, we completed the acquisition at the end of August. It makes today actually the 82nd day post acquisition. We just wanted to use this first sort of 90-day lens to update you briefly.
And our first impression is that we sit amongst some other amazing operative groups, business wise and creative wise, all distinctive. But what we found over these first 90 days is a lot of shared ideas and values and lots of potential for synergies. One thing that's unique about our operating unit -- just go back on slide, sorry -- unique about our unit is that we're a spinout, we're a carve-out from a previous business Square Enix, and we've kept this ourselves deliberately lean in places that we can operate efficiently. But it also means now that we can push in these other units to leverage their expertise and resources, too.
A very practical example is the PLAION's customer service team is already up and running, supporting our gamers at the front line. On the credit side, we're also exploring a number of opportunities from remasters or some of our classic games to exploring new opportunities and new experiences on platforms such as VR. Now we believe in partnerships. We're 90 days in, and this feeling -- we're really encouraged about the potential for deep and great partnerships within the Embracer Group.
To the next slide. Yes, our focus, as I said, has had a very classic first 90-day orientation. We put our people first. Our goal has been to get stability and visibility on our projects and our business, making sure that our direction of travel is clear and then set on where we see the best opportunities for growth and success. And then, of course, aligning our resources against that.
Now sadly, that did result in the decision, which we announced on November 1 to close our mobile studio, Onoma, formerly known as Square Enix Montreal, and also to close our publishing QA department, too. Now with that decision, we want to redeploy the people to the maximum extent to support our PC and console gaming franchise plans across Crystal Dynamics and Eidos, where we are hiring to fulfill our current slate. I won't lie. It's been a tricky time and tough time for people over these past few weeks working through these closing steps, but I firmly believe it's the right thing for us to do.
Strategically, we want to diversify our revenue sources. One thing we pushed very hard over these 90 days is progress on our co-development plans. We really believe that co-dev is a way to not only add new revenue sources to our business and streams, but also to work in partnerships that can add and deliver long-term value.
So this has very much been our focus for the first 90 days. We've got lots to do. We want to continue to push hard with these. And we've got a great team effort going in.
If you just move to the next slide. Sort of continuing with the people theme really, we really take care about inclusivity of both Crystal and Eidos. We take pride in serving our communities, both locally and wider, too. Now Crystal, we were recently honored to make or host the Girls Make Games for part of their 2022 GMG camp, hosting, as you can see here in this image, [indiscernible] studios in San Mateo, California and also Bellevue, Washington locations.
Now we have many Crystal presenters talk through how we make games and cover many aspects of the industry, but it was actually we who found ourselves inspired by the feedback we've got by these kids, these younger developers to push ourselves and challenge ourselves on new and better games and game making. Overall, the GMG series of camps resulted in the creation over 42 game demos by young talent; talent, we fully expect will challenge and change the future of the video games industry.
To the next slide. One partnership we announced earlier this year is our co-development work with Microsoft's The Initiative studio. We're working on the iconic Perfect Dark game and the project is going extremely well. What's been so promising internally is seeing how our team took on this opportunity, a new way of working. As we think about the future of how we work, collaboration across studios, across time zones, across geographies, across different companies will all become more common. So it's great to see the team of The Initiative and our team across Crystal studios working so well together.
To the next slide. So more about partnerships and just a few weeks ago, our teams attended Epic's Unreal Fest in New Orleans. Now Eidos shown here has always had a very big focus on continuous improvement and sharing knowledge and 2 of our machine learning experts gave a talk on modulating or controlling, if you like, game difficulty with machine learning, showcasing just how we believe new technologies can apply to the game development process. Now it's all upon stream, and it's well worth to watch if you're curious.
To the next slide. Yes, just continuing with Unreal Fest, but looking at Tomb Raider for a minute. So in April, we announced that the future of Tomb Raider is on Unreal 5. And at the Unreal Fest, the executive producer and a few of our Tomb Raider directors took to the stage to share what it's been like switching from our proprietary tech to Unreal 5. And if you like, it's the good, the bad and the ugly of that switch. Again, it's upon the stream and it's also well worth to watch.
Now standing back to us fundamentally -- sorry, just go back one slide. Just standing back to us fundamentally, this is about the deep-rooted partnerships that we're creating for the future of Tomb Raider as a beloved franchise across games and/or media. Our partnership with Epic Games and the integration of UV 5 into our development tool chain really lets us push store retailing to new levels. And we've not released any details yet of our franchise plans, but the team is excited to show where we're headed as soon as we can next year.
To the next slide, and here, just cover a couple of active projects. Our award-winning Guardians of the Galaxy game just celebrated its first anniversary. And with that, we passed the 8 million player count. Now we've seen great engagement from gamers with this title entering into Game Pass and PlayStation Plus quite recently. We actually just landed back from a few days in Montreal. I can tell you there's great pride in the team about the game they've made, and there's also a great excitement now about how we can drive it commercially within our own business unit.
There's also excitement about Eidos' future projects. We're not sharing really anything here but stay tuned for next year when we hope to come back and tell you more about the games that we're working on at Eidos.
To the next slide. Yes. So we just announced 2 days ago, actually, that the highly anticipated new hero release of Winter Soldier is coming to Marvel's Avengers on November 29. Now with Winter Soldier, we now offer 11 playable heroes from Marvel's Universe, 12, including Spider-Man, if you're playing on PlayStation platforms. Now all great heroes need great villains to battle. So MODOK, the original villain from the main story is back in the long-awaited cloning lab and a new endgame, Omega-Level Threat. Now gamers can team up with Winter Soldier and experience this amazing boss battle together this holiday, as we say, launching on November 29.
To the next slide. So my final topic I just want to touch on is on a survey that we recently took. We wanted to gain a community perspective on what players are looking for should we revisit the Land of [indiscernible] and, of course, our iconic IP here, Legacy of Kain. Like I said earlier, we have brands which resonate with gamers, and we hope to use these brands to drive ever more meaningful relationships with our customers.
Now in the past, we found that surveys typically get between 1,000 and 3,000 responses. But when we [ asked folk ] about Legacy of Kain, we received over 100,000 responses and 73,000 gamers completed it entirely. And if you're one of them, and we thank you very much, and we appreciate it was quite an effort given the survey was pretty extensive. We saw the news of our survey shared across social and press platforms, and we really felt this is a great way to reignite this passionate fan community with this legendary PC console game series. Now rest assured, we hear you loudly and clearly, and we'll continue to update you on the what-if possibilities ahead for Legacy of Kain in the future.
So to the closing slide, thanks very much for this opportunity just to share this brief update on what's happening across Crystal Dynamics and Eidos. It's just a glimpse really of what's happening, and there's obviously lots more we look to show and share, and we'll come back to do so, we hope.
Now at the time of the acquisition, just 82 days ago, we announced the Embracer. It was like a perfect fit for our ambitions to make great games with great people, sustainably and to grow our existing franchises to their best versions ever. We're approaching 90 days in. We believe in this, and we're really happy to be here and confident on that goal. Thank you very much. Thanks, Lars.
Thank you so much, Phil. I'm super excited about the future from you guys. So let's say goodbye to London and welcome Paris and Muge on stage. Hello, Muge, how are you?
Thank you very much, Lars. I'm doing great. Hello, everyone. It's a pleasure to participate today in Embracer Q2 presentation. Let me start this morning by taking you through the market dynamics we've seen over the first half of the financial year. The global Tabletop market grew 7% in the year-to-date compared to a record period last year. The market performance was specifically carried by the dynamics of the Strategic Trading Card Games segment, which grew 25% year-to-date versus last year.
The Board Game segment was slightly down at 6% versus a high comparable last year but remains significantly above pre-pandemic levels at 16% in the EU and 34% in the U.S. compared to 2019. In this context, Asmodee delivered a solid H1 performance, growing net sales, so Asmodee fill in 10% versus pro forma last year. As Lars mentioned, discrete Q2 net sales growth was 9% year-on-year. The year-to-date growth was driven by Trading Card Games, while we gained share in the softer Board Game market. Growth was seen across geographies at Europe growing 10%; driven by France, plus 18%; the U.K., plus 8% and Benelux, plus 13%, while North America was also up 11% versus last year.
With higher growth in Trading Card Games compared to Board Game, we see a temporary product mix impact at the margin level. As with all companies, we are also experiencing the pressures of the high inflationary environment on shipping and other operating costs. Despite these pressures, we delivered in H1 adjusted EBIT in line with pro forma last year.
With regards to the full year outlook, should the trading levels be similar to the previous record year, it would put the yearly market growth at plus 4%. While it's early to tell in a highly volatile economy, consumer purchase intentions and thus consumer goods purchases for the holiday seasons could be impacted by the economic context with an impact on sellout in Q3, Q4 and as modest performance in that market.
Moving on to the next slide. Before I spend a few minutes on the balance sheet and particularly on our inventory position, I wanted to remind you the seasonality of our business. As you would expect, our working capital cycle and more specifically, our Board Game inventory is driven by the seasonality of demand for our Board Game products.
As you see in the historic sellout trends for board games, so excluding trading card games, there is a very strong seasonal pattern with peaks of demand around the end of year holiday season [ during ] December. This naturally drives seasonality in the selling of our board games with a peak between September and November. By consequence, we have a natural buildup of inventory to around September of each year in anticipation of our peak season with a seasonal unwinding between September and March as product is [ sold ] through. This seasonal effect can also be seen in the H1, H2 split of free cash flow generation, where we historically consumed cash in H1 before generating strongly in H2.
Next slide, please. At this year's peak of the working capital cycle, inventory at the end of September has a net value of SEK 4.2 billion or around EUR 380 million. This is 65% above the same point last year. We can break this increase down into 3 main factors.
First, 34% or more than half of the increase is attributed to top line growth and underlying business activity. This represents plus 3 days of LTM sales and comes primarily from the strong demand for Trading Card Games products as well as the impact of take-on balances from companies acquired in the last 12 months, Miniature Market, our D2C business in the U.S. and excluding [ cadence ].
Secondly, 26% [indiscernible] over 1/3 of the increase can be attributed to temporary and market factors. These factors are associated with management's conscious decision a year ago to secure availability of evergreen/best seller titles, such as Catan, Ticket to Ride, Spot It!, [indiscernible], long-lasting evergreen titles.
Before I deepen the 3% to 6% EBIT, I'd like to also mention the second factor that we see, which is the impact of USD strength, which mechanically increases the translated value of our U.S. inventory holdings, accounting for an increase of circa 5%. So faced with significant COVID-related supply disruptions and frequent stock shortages on are, again, most in-demand games, we took the decision in 2021 to increase stock coverage on the key inventory lines of our bestseller/evergreen titles, the Ticket to Ride, Catan and so on. This served as an important growth enabler as it ensured that we maintained a healthy stock position in our best-selling titles, allowing us to avoid lost sales and to continue boosting consumer awareness of our most popular games.
In light of the recent change in the Board Game market dynamic I described earlier, the business decision we took last year to invest in additional bestseller stock coverage gives rise at the end of this quarter to a temporary cash investment in inventory of around SEK 760 million. We anticipate to unwind this impact over the coming 12 months as we normalize our stock coverage of our evergreen/bestseller titles. Given the quality of stock and based on our current forecast assumptions, we do not anticipate that the temporary increase in coverage will have a material impact on inventory valuation or the need for additional depreciation outside of normal operating levels.
As I mentioned, September is the peak in terms of inventory seasonality. And between now and year-end, we project a seasonal unwinding of the stock position, supported by peak season sales and significant end-of-year marketing campaigns. We've already seen the beginning of this unwinding in our October balance sheet. This is expected to deliver strong cash generation in H2, consistent with historic seasonal pattern, even after taking into account an expected partial phasing of cash generation to H1 next year due to the aforementioned temporary factors in inventory.
And finally, we can turn to my last slide for today. Moving on to some other key highlights. In addition to the enduring strength of our existing portfolio, one of the supporting factors in our share growth in a challenging Board Game segment is our ability to maintain a strong pipeline of new releases and novelties. H1 saw us released a number of exciting new titles, including the Netflix licensed games such as Squid Game, Ozark and Stranger Things, extensions to our best-selling franchises such as Ticket to Ride San Francisco as well as novelties in our Marvel and Star Wars licensed games.
We were also proud to release 3 new games under our Access+ umbrella, which was described earlier also, an initiative we introduced during the recent Embracer Annual General Meeting with accessible versions of Dobble, Timeline and Cortex. We also released one of our most iconic titles, Catan, on our digital Board Game platform, Board Game Arena.
In the upcoming quarters, we have a strong pipeline of new games coming out. On top of new iterations in major franchises such as a new Star Wars Clone Wars game based on the best-selling pandemic mechanic. Asmodee will also release the slate of original and [ owned-IP ] board games that already received strong critical acclaim. The 2-player version of Splendor, Challengers from Z-man, Twilight Inscription from Fantasy Flight Games, 3,000 Scoundrels from our Unexpected Games studio as well as Heat: Pedal to the Metal, a racing game from Days of Wonder.
We continue to work closely with other Embracer operating units, and we are very excited by the range of possibilities for cooperation and synergy. We currently have 25 projects in discussion. Amongst others, this includes the use of Asmodee IP's by Embracer’s game studios, while we've had productive discussions with Dark Horse regarding collaborations on mobile, comics, merchandising and media development.
As with the rest of the Embracer family, we were very pleased with the announcement that Middle-Earth Enterprises will be joining the group, and we look forward to further development of our long-lasting relationship with them. Finally, we were pleased to announce the recent acquisition of VR Distribution, a historic partner for Asmodee. This acquisition further strengthens our geographic footprint and expands our mass market distribution capabilities in Australia, New Zealand and the U.K.
Well, thank you very much. Back to you, Lars.
Thank you, Muge. Thank you so much. So let's jump into the next deep dive, and welcome Johan back on stage.
Thank you, Lars. Yes, let's have a look at our project ROI chart for the PC/Console segment. So currently, we have 58 projects in total that matches the criteria for becoming part of this chart. And as you can see, the average ROI generated for the games in the chart is to -- approximately 2.4x, where we measure contribution from the game generated from release, and we relate that to the investment costs for making the game. It's slightly below what we have -- or it's below what we had last quarter, where we were at 3.1x.
One, of course, important factor in this is the inclusion of new titles and then especially Saints Row. Looking at Saints Row specifically, it generated an ROI of 0.9% as per -- where it had generated that as per the end of September. If you would exclude Saints Row from the sample, we would have a weighted average ratio of 2.9x the invested amount.
All in all, the companies here or the projects in the slide has generated approximately SEK 15.8 billion in net sales and SEK 11 billion in contribution with SEK 4.6 billion in total investment.
We have also looked at -- we have done an M&A follow-up as per the end of September. We have included the companies that have been part of Embracer for more than a year as per the end of September. If we first take a look at operative units or standalone companies, it's in total, 19 deals and 4 of the companies acquired has been fully integrated into other legal entities. So it's 15 remaining legal entities to evaluate.
And if you look at the trailing 12 months' basis, the adjusted EBIT for this 15 has grown by over 50% since deal announcement and the weighted upfront adjusted EV/EBIT multiple for these acquisitions has been reduced from 5.2x in average to 3.4x on the -- or as per the end of September.
Looking a bit more into the details. We have the comparison in the chart below. On the left-hand side, it's measured versus the upfront multiples. And on the right-hand side, you see the same comparison, but including likely earn-outs. The total purchase price for the deals is SEK 26.5 billion, SEK 13 billion in upfront consideration and SEK 13.5 million in likely earn-out. And at the time of closing, they generated on a 12 months' basis, SEK 2.5 billion in adjusted EBIT. And they have increased that with 53. So as we said, more than 53% up until the end of September.
If you include the likely earn-out into the evaluation, you see the same relationships, but the gap between multiple at time of acquisition and multiple today is increased. Besides adding to our financial performance, we also through this acquisition have added capabilities within developing, publishing and the number of people employed in these companies at the time of acquisition was 6,000. We continue to invest into the companies that become part of the Embracer Group. We have grown that with more than 2,400 people up until the end of this quarter. Obviously, other important benefits are IPs being added as well as studio networks and publisher networks.
And worth pointing out, Johan, it's -- this includes many or most of the sizable companies like [ PLAION ], Gearbox, [indiscernible], Saber.
Yes. So it's all standalone companies that has been part of Embracer for more than a...
And we will come back in a minute to 2 examples of studios, which is a bit more difficult to measure, but I will dig into 2 operating units to follow up. So Amplifier, it's an operating group based here in Stockholm, perhaps by many seen as the smallest group and -- but they actually has been growing a lot and they've been investing a lot into the future. And I would like to highlight them a little bit here today.
So they built a very attractive and unique business model that has become increasingly successful. I was really pleased to read the CEO report from [indiscernible] noting that last quarter alone, the Amplifier team had more than -- they had 195 incoming opportunities of people that would like to set up studios. And that is a number doubling year-over-year.
And in last quarter, they set up one studio. And I would define this as a successful acquisition that we made in 2019 in total of SEK 42 million. And that investment came with a minority portfolio that we kept alone, saying, okay, on this portfolio, we are financial investors, but the strategy of Amplifier will change. That minority portfolio alone has generated more than SEK 110 million in net profits in exits alone.
One very successful acquisition we made within Amplifier's, the Tarsier in Malmo in 2019. And their game, they brought out later, Little Nightmares has been generating notable royalties, a lot more than we were expecting. And we are highly confident about their future pipeline.
Total net investments into Amplifier are SEK 550 million, whereof SEK 315 million are in CapEx. And we are confident in Amplifier's future pipeline with 15 projects across close to 300 developers. And without taking further deals into account, we believe the current pipeline could generate between SEK 0.5 billion to SEK 1 billion in net sales in the financial year '24, '25 alone and become a notable contributor to the organic growth in the group.
Looking into another very successful Swedish and Danish operation is Coffee Stain and Ghost Ship Games. So in total, we have invested close to SEK 2.7 billion in -- to build this group together since 2018. This includes the likely earn-outs up until 2029. And looking at the financial on a trailing 12 months' basis, end of September, the group generated SEK 1.3 billion in pro forma net sales and the pro forma adjusted EBIT for the same period were SEK 835 million or 64.2% in adjusted EBIT margin.
We do expect the Goat Simulator 3 release in this quarter and the Valheim Xbox release in Q4 to grow the business further. Looking into the businesses, they have a notable unannounced pipeline 2023 and onwards. And finally, I would like to remark that they are generating a significant free cash flow since the 2018 due to low CapEx within their businesses.
So continue with the M&A deep dive, Johan.
Yes. So as Lars said, when you look at development studios, it's a bit different depending on where the studios are in relation to the development projects they have. So in this case, we have a studio case #1. And here, we have a new and the only game released by this studio was 4 years after the acquisition. And during the development of the game, we see negative cash flows for 3 years. And then at release, we see how earnings and cash flow starts to build up, where you have a convergence of adjusted EBIT and operating cash flow 1 year post-release. And currently, they are working on the new game that's in development. But we think it's very interesting to show the dynamics in this case.
Studio case #2. Here it's a new and only one game released, but it was released 1 year prior to becoming part of the Embracer Group. So the earnings and cash flow patterns are different. We have strong earnings and cash flow contribution for the first 2 years of post-acquisition.
And in the recent quarters, we see negative cash flows 1 year ahead of a promising sequel that you're investing in. And we expect EBIT and cash flow to converge post-release of this sequel, obviously, depending on how successful this release is. But 2 interesting examples of the complexity and differences that needs to be considered when looking into M&A follow-up on studios.
Last but not least, an update on this large project of changing listing venue to regulated market. We are on track of changing list according to plan. The ambition is to be ready for the Stockholm Main Market by the end of 2022. And it's close, and we are on track. It's a large project. It's been a strong contribution from people and employees all over the organization and it's something that we are very proud of that we have come so far, and we just need to bring it towards the finish plan or -- finished line according to the plan.
And we see, of course, benefits of doing this. So rationale is to increase the liquidity, our stock, it will make us a better known company worldwide. It would allow us to have share buyback programs and also gives us valuable governance and internal control structures that will make us a better group of companies.
Amazing job, Johan, by your team. It's hell of a process and very expensive. I hope I don't do that every quarter. So without further ado, let's jump into the last Q&A session.
Okay. Thank you. Now it's time for the second Q&A part. There was a lot of interesting presentations here. And I think we should start with sustainability part of it where Emma touched upon it briefly in the start. What do you feel as the sort of main area of improvement and where the focus should be when it comes to sustainability?
I think it's such a broad scope. So it's hard to point out one area. I think it's important to implement it into the daily work in order to improve on many areas to be supportive to our people, our business, to the environment, to the society, basically to make money so we can pay taxes that helps the society. So it's not really rocket science, even though this was science today here.
But is there any area where you feel that you have taken big steps in the last year or so or any area that you would like to see more focus in?
I think we have done a lot of, obviously, what you could expect from us in terms of governance and implementations of various control systems and policies and personally, I enjoy reading the employee survey that we do all across the group, where you can track how people feel, how they think about the local management, how they feel in their own situation?
Are they happy in the daily work and so on? It's a very important nonfinancial tool in order to understand how your businesses actually are doing because we are not better than our people. So if our people are unhappy, we need to take action and improve. So personally, I think that's for me the most important tool.
Yes, I would agree. And I think what we have done also to realize or to make it clear that sustainability or ESG should be a part of the daily business and support the business, not a separate silo in the organization. So I think that's good. And looking at ESG, a lot has been done in governance as part of projects changing listing venue. And I think also today's example from Gearbox is a good -- a very good example of what we do within the S part of ESG, together also with the presentation of Asmodee Plus that was held at the AGM. So I think that's really nice.
Just a final question on this area. Do you feel that there is sometimes a challenge to, at the same time, meet consumers' demands and the games and at the same time, uphold this high standard in ESG, if you understand my question?
I Yes. I think you are closing into a sensible topic in a way. The world has become increasingly online, and it's a very polarized world, if you compare it to when I grew up. That is obviously dividing people and also creates polarization within games on a fun basis. You need to be thoughtful and mindful about how you go about. In the end of the day, if you use a lot of common sense and respect people, I think you are taking a few good steps to be successful.
Okay. And just from moving on to Crystal Dynamics and Eidos and that presentation by Phil Rogers, what would you say if you would just describe them a little bit more sort of the main projects? We receive a lot of questions coming in from fans here on the tablet. It's hard for me to choose anyone, but everyone is asking about the Marvel's plan? is this the final update that we see now in this winter? Or can you share anything more on...?
No, I'm sorry for those fans. Our policy is that our publishers and developers are communicating around their projects and brands. So...
And if we go into the specifics in this company, then they had -- he talked about the mobile restructuring that they have been through. Was that a surprise to you? And final or second question would be, what's your view on their cash burn and what you expect going forward?
I think on your first question, obviously, I'm -- overall, I'm very pleased to have them on board. I think they are an amazing group of people and an amazing opportunity for us. We made a deal with Square Enix on a quite tight time line. It was a package of things. One thing we had identified was this mobile assets in Montreal and the QA team. We have been working to find new homes for those businesses and now very unfortunate that they had to do this for the people. But hopefully, we could have a number of them joining other companies within that group or other groups. At the same time, we need to take responsibility for our business. And end of the day, it's the profits generated that pay our salaries. So we are long term, but we need to see that it fits into our strategic road map as well.
And Johan, could you share any thoughts on the cash situation for them, what the burn rate is?
No, I think talking about the burn rate, it will be highly dependent on strategic decisions on how you structure or what deals are made for the business.
Could potentially partly relate to this partnership and licensing deal.
Okay. Thanks for clarifying that. Okay. So I guess we will see there's potential for partnerships for them. And if we move on to Asmodee and Muge's presentation here, I'm just thinking how resilient should we think that this business is in a potential recession scenario in the coming year? Do you have any data to we can go back and look and see what happened before? I mean, this is a market that has been a while for quite some time if you compare it to digital PC/Console gaming, for example.
I believe and -- we believe there is a long-term trend that will continue with the increased use of board games and trading card games in the world. If you look a decade ago, it has been a growing market by younger people, younger adults, meeting, socializing, playing games, having fun together. It's a social happening. That trend will continue, especially in this increased digital world, there is a need to actually meet some time as well. So I firmly believe in the business. And I think it's a relatively cheap form of entertainment still, if you compare it to travel, dining and so on.
So in general, I'm confident about the business. Obviously, now it's highly physical. So they are a bit more into this turbulent world, but I think the trend is positive. I'm not overly excited about a lot of inventory and perhaps we talked a lot about that today. But I'm now confident that they will lower that inventory. So...
Did I read Muge's presentation correctly to assume that they expect normal seasonality and a big pickup of sales as usual in the holiday season?
Yes. And we're already seeing that in the numbers coming through from Paris that the businesses are performing, the inventory levels are going down, and they seem to -- what I'm hearing, having a good start on the holiday season selling.
And the initiatives in transmedia, what do you think about those so far?
I think it's still early days. There is -- now looking on the film and TV side, there is a substantial interest around a number of our key IPs for the future. We -- but we haven't executed signed things yet. We are still early days. We are long term. Potentially, we need to collect our forces even more to increase our leverage on that front. But I'm being very pleased to speak with a number of top players in the industry and the excitement they have around our IPs.
And how long time do you think it will be until we see [indiscernible] in this context?
Yes. It's very hard for me to comment anything on that front. But if you are long term, I'm confident you will be pleased one day.
Have you played the Squid Game board game?
Not yet, but perhaps that is something for the [indiscernible] doing something else meanwhile.
Fair enough. I see we are a bit short of time. So I'll just finish off with 2 questions here. I have to ask you about write-downs of -- it's a big part of this industry. You try a lot of things and then you have to adjust it. And given that you had a little bit -- progress a bit below your expectations in the last game releases, what -- how should we think about write-downs?
We do impairments regularly. We have our model. And we have our auditors.
Yes. So we have the model for amortization of released games, and that's coupled, of course, also with impairment tests and which is done on a quarterly basis, but fully on a yearly basis.
In general, we have a fairly aggressive amortization with 2/3 of the investment being amortized the first year and 1/3 the second year. And if you look at our overall portfolio, I'm super confident in our balance sheet on that front.
Okay. And my final question is on the chart that you showed in -- the ROI chart. You received the question, why didn't [ show ] it, but you had it planned. But when we meet here in 1 year from now, do you think that it will be above 2.9 excluding Saints Row or below?
I think it will be higher personally, but it's not a forecast because I can't give forecast.
And what about you, Johan?
I also think so.
Okay. Good answer there. Okay. I think it's time to round up here and finish off. And thank you, and thanks, everyone, for listening in, and thanks to everyone in the room for being here.