Embracer Group AB
STO:EMBRAC B

Watchlist Manager
Embracer Group AB Logo
Embracer Group AB
STO:EMBRAC B
Watchlist
Price: 27.55 SEK 0.18% Market Closed
Market Cap: 35.7B SEK
Have any thoughts about
Embracer Group AB?
Write Note

Income Statement

Earnings Waterfall
Embracer Group AB

Revenue
37.4B SEK
Cost of Revenue
-11.2B SEK
Gross Profit
26.2B SEK
Operating Expenses
-39.1B SEK
Operating Income
-12.9B SEK
Other Expenses
-9.5B SEK
Net Income
-22.4B SEK

Income Statement
Embracer Group AB

Rotate your device to view
Income Statement
Currency: SEK
Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
6 683
N/A
5 249
-21%
7 318
+39%
7 300
0%
7 959
+9%
9 024
+13%
10 389
+15%
11 302
+9%
14 219
+26%
17 067
+20%
20 728
+21%
27 001
+30%
33 538
+24%
37 665
+12%
40 997
+9%
42 259
+3%
42 687
+1%
42 206
-1%
39 689
-6%
37 410
-6%
Gross Profit
Cost of Revenue
(2 403)
(1 823)
(2 335)
(2 241)
(2 204)
(2 327)
(2 159)
(1 640)
(2 251)
(2 404)
(3 700)
(5 662)
(8 268)
(9 980)
(10 797)
(11 206)
(11 331)
(11 422)
(11 063)
(11 248)
Gross Profit
4 280
N/A
3 426
-20%
4 983
+45%
5 059
+2%
5 756
+14%
6 697
+16%
8 230
+23%
9 662
+17%
11 968
+24%
14 663
+23%
17 028
+16%
21 339
+25%
25 270
+18%
27 685
+10%
30 200
+9%
31 053
+3%
31 356
+1%
30 784
-2%
28 626
-7%
26 162
-9%
Operating Income
Operating Expenses
(3 778)
(3 084)
(4 436)
(4 538)
(5 424)
(6 427)
(8 063)
(10 582)
(13 804)
(15 809)
(20 960)
(24 143)
(26 603)
(27 131)
(29 147)
(30 877)
(31 023)
(29 088)
(42 634)
(39 086)
Selling, General & Administrative
(1 221)
(1 130)
(1 509)
(1 426)
(1 610)
(1 842)
(3 304)
(3 831)
(4 455)
(8 602)
(6 428)
(8 731)
(11 171)
(12 449)
(12 942)
(13 182)
(12 837)
(13 517)
(13 620)
(12 338)
Depreciation & Amortization
(1 832)
(1 476)
(2 222)
(2 368)
(2 880)
(3 509)
(3 242)
(4 545)
(6 103)
(2 771)
(8 895)
(8 360)
(7 600)
(6 259)
(7 205)
(8 689)
(9 281)
(7 333)
(21 564)
(19 926)
Other Operating Expenses
(725)
(478)
(706)
(744)
(935)
(1 077)
(1 517)
(2 206)
(3 246)
(4 436)
(5 638)
(7 053)
(7 832)
(8 423)
(9 000)
(9 006)
(8 905)
(8 238)
(7 450)
(6 822)
Operating Income
502
N/A
342
-32%
547
+60%
521
-5%
332
-36%
270
-18%
167
-38%
(920)
N/A
(1 836)
-100%
(1 146)
+38%
(3 932)
-243%
(2 804)
+29%
(1 333)
+52%
554
N/A
1 053
+90%
176
-83%
333
+89%
1 696
+409%
(14 008)
N/A
(12 924)
+8%
Pre-Tax Income
Interest Income Expense
(17)
67
(46)
80
141
365
654
736
516
3 190
745
2 844
4 343
3 672
6 659
4 519
1 167
1 778
(691)
(1 755)
Non-Reccuring Items
0
0
0
0
0
0
(67)
0
0
(385)
(70)
0
(187)
(537)
(224)
(484)
(653)
(22 213)
(8 369)
(8 184)
Total Other Income
0
0
92
92
92
45
0
0
0
0
0
(2)
(2)
1 326
(21)
(41)
(55)
4
(45)
(27)
Pre-Tax Income
485
N/A
409
-16%
592
+45%
693
+17%
565
-19%
680
+20%
754
+11%
(184)
N/A
(1 320)
-619%
1 659
N/A
(3 258)
N/A
37
N/A
2 820
+7 441%
5 015
+78%
7 467
+49%
4 170
-44%
792
-81%
(18 735)
N/A
(23 113)
-23%
(22 890)
+1%
Net Income
Tax Provision
(179)
(126)
(219)
(209)
(304)
(393)
(497)
(509)
(477)
(692)
(609)
(802)
(799)
(553)
(572)
(219)
(75)
558
488
438
Income from Continuing Operations
307
283
374
484
261
287
257
(693)
(1 796)
967
(3 867)
(765)
2 021
4 462
6 895
3 951
717
(18 177)
(22 625)
(22 452)
Income to Minority Interest
2
2
2
2
1
(0)
(1)
(1)
4
9
30
18
36
(8)
(23)
(10)
(31)
1
17
15
Net Income (Common)
308
N/A
285
-8%
376
+32%
487
+29%
262
-46%
287
+10%
256
-11%
(694)
N/A
(1 792)
-158%
976
N/A
(3 837)
N/A
(746)
+81%
2 058
N/A
4 454
+116%
6 871
+54%
3 942
-43%
687
-83%
(18 177)
N/A
(22 608)
-24%
(22 439)
+1%
EPS (Diluted)
0.98
N/A
0.46
-53%
0.51
+11%
0.64
+25%
0.31
-52%
0.36
+16%
0.25
-31%
-0.7
N/A
-1.74
-149%
1.06
N/A
-3.31
N/A
-0.71
+79%
1.87
N/A
4.12
+120%
5.02
+22%
3.07
-39%
0.56
-82%
-15.27
N/A
-16.84
-10%
-16.62
+1%

See Also

Discover More