COM:EMBRACER
Embracer Group
- Stock
Last Close
27.50
22/11 12:49
Market Cap
31.12B
Beta: -
Volume Today
1.87M
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '15 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
account payables | 1.90M - | 19.40M 921.05% | 27.99M 44.27% | 22.96M - | 844.70M - | 809.10M - | 3.67B - | 3.75B 2.29% | 4.14B 10.25% | 5.45B 31.74% | 2.81B 48.50% | 3.27B 16.34% | 3.53B 8.05% | 3.19B 9.71% | 2.20B 31.09% | 2.17B 1.23% | |||||||||||||||||
accumulated other comprehensive income loss | 3.58B - | 5.83B 62.74% | 4.32B 25.83% | ||||||||||||||||||||||||||||||
cash and cash equivalents | 25.60M - | 12.20M 52.34% | 167.44M 1,272.50% | 130.84M 21.86% | 124.63M 4.75% | 666.88M 435.09% | 626.52M 6.05% | 98.71M 84.24% | 1.51B 1,433.48% | 1.35B 11.10% | 2.93B 117.68% | 3.16B 7.85% | 2.87B 9.21% | 2.78B 2.90% | 2.32B 16.77% | 3.53B 52.10% | 3.58B 1.53% | 6.92B 93.32% | 14.10B 103.85% | 12.42B 11.96% | 9.92B 20.12% | 15.23B 53.50% | 5.81B 61.84% | 10.23B 76.03% | 8.88B 13.18% | 6.20B 30.19% | 4.66B 24.78% | 3.95B 15.23% | 5.52B 39.68% | 3.68B 33.28% | 3.34B 9.29% | 3.20B 4.13% | |
cash and short term investments | 25.60M - | 12.20M 52.34% | 167.44M 1,272.50% | 130.84M 21.86% | 124.63M 4.75% | 666.88M 435.09% | 626.52M 6.05% | 98.71M 84.24% | 1.51B 1,433.48% | 1.35B 11.10% | 2.93B 117.68% | 3.16B 7.85% | 2.87B 9.21% | 2.78B 2.90% | 2.51B 9.85% | 3.53B 40.43% | 3.58B 1.53% | 6.92B 93.32% | 14.30B 106.67% | 12.42B 13.17% | 9.92B 20.12% | 15.23B 53.50% | 5.81B 61.84% | 11.76B 102.42% | 8.88B 24.45% | 6.20B 30.24% | 4.68B 24.49% | 3.97B 15.19% | 5.52B 39.13% | 3.68B 33.30% | 3.34B 9.29% | 3.20B 4.13% | |
common stock | 100K - | 500K 400% | 600K 20% | 600K 0% | 600K 0% | 660K 10% | 660K 0% | 660K 0% | 735K 11.36% | 735K 0% | 900K 22.45% | 900K 0% | 900K 0% | 900K 0% | 900K 0% | 1M 11.11% | 1.10M 10% | 1.20M 9.09% | 1.30M 8.33% | 1.40M 7.69% | 1.40M 0% | 1.50M 7.14% | 1.60M 6.67% | 2M 25% | 2M 0% | 2M 0% | 2M 0% | 2M 0% | 2M 0% | 2M 0% | 2M 0% | 2M 0% | |
deferred revenue | 42.60M - | 49.30M 15.73% | 46.17M 6.34% | 58.04M - | 556.30M - | 1.31B - | 6.22B - | 6.92B 11.26% | 7.06B 2.11% | 1.95B 72.44% | 1.65B 15.05% | 1.34B 18.74% | |||||||||||||||||||||
deferred revenue non current | 1.45B - | 1.26B - | 3.75B - | 2.69B 28.46% | 2.62B 2.53% | 1.16B 55.71% | 1.02B 11.65% | 1.14B 11.43% | |||||||||||||||||||||||||
deferrred tax liabilities non current | 7.50M - | 7.60M 1.33% | 11.46M 50.79% | 37.14M - | 414.80M - | 532.40M - | 5.80B - | 6.55B 13.02% | 7.27B 11.04% | 7.20B 1.00% | 7.96B 10.61% | 8.10B 1.72% | 7.87B 2.93% | 7.34B 6.65% | 5.88B 19.84% | 5.83B 0.92% | |||||||||||||||||
goodwill | 23.73M - | 1.41B - | 10.80B - | 30.19B - | 46.07B - | 46.15B 0.18% | 49.89B 8.09% | 50.49B 1.21% | 48.52B 3.89% | 50.73B 4.55% | 50.03B 1.39% | 47.50B 5.06% | 31.21B 34.29% | 30.68B 1.70% | |||||||||||||||||||
goodwill and intangible assets | 104.50M - | 173.10M 65.65% | 228.70M 32.12% | 286.07M 25.09% | 338.61M 18.37% | 415.87M 22.81% | 571.06M 37.32% | 1.90B 232.58% | 2.03B 6.79% | 2.17B 7.09% | 3.71B 70.68% | 3.82B 3.01% | 5.52B 44.60% | 5.63B 2.02% | 5.87B 4.22% | 10.97B 86.87% | 13.77B 25.50% | 14.69B 6.67% | 16.39B 11.60% | 35.68B 117.69% | 38.92B 9.09% | 39.21B 0.75% | 76.07B 94.00% | 79.17B 4.07% | 87.67B 10.74% | 93.19B 6.29% | 94.10B 0.98% | 98.64B 4.82% | 96.47B 2.20% | 91.20B 5.46% | 68.25B 25.17% | 30.68B 55.05% | |
intangible assets | 104.50M - | 173.10M 65.65% | 228.70M 32.12% | 286.07M 25.09% | 338.61M 18.37% | 415.87M 22.81% | 547.33M 31.61% | 2.03B - | 2.17B 7.09% | 4.46B - | 5.59B - | 8.73B - | 30.00B - | 33.01B 10.03% | 37.78B 14.45% | 42.70B 13.01% | 45.58B 6.74% | 47.91B 5.11% | 46.45B 3.05% | 43.71B 5.90% | 37.04B 15.26% | ||||||||||||
inventory | 12.80M - | 13.80M 7.81% | 18.43M 33.55% | 16.63M 9.79% | 20.30M 22.12% | 34.31M 68.98% | 30.10M 12.26% | 146.16M 385.54% | 179.34M 22.70% | 212.45M 18.46% | 322.90M 51.99% | 385.10M 19.26% | 385.40M 0.08% | 387.10M 0.44% | 352.80M 8.86% | 428.80M 21.54% | 380.50M 11.26% | 279.30M 26.60% | 217.90M 21.98% | 402.70M 84.81% | 530.70M 31.79% | 479.60M 9.63% | 2.78B 478.69% | 4.13B 48.77% | 5.18B 25.58% | 4.24B 18.30% | 4.08B 3.66% | 4.54B 11.37% | 4.78B 5.19% | 3.71B 22.30% | 3.22B 13.38% | 3.38B 5.19% | |
long term debt | 1.40M - | 221.80M - | 246M - | 7.35B - | 9.92B 34.93% | 19.17B 93.31% | 19.16B 0.09% | 20.60B 7.55% | 3.85B 81.32% | 19.87B 416.32% | 16.92B 14.85% | 10.79B 36.19% | 1.88B 82.62% | ||||||||||||||||||||
long term investments | -127.40M - | 61.20M - | -1.04B - | 608M 158.29% | 278M - | 897M 222.66% | 858M 4.35% | 888M 3.50% | 755M 14.98% | 749M 0.79% | |||||||||||||||||||||||
net debt | 13.30M - | 71.20M 435.34% | -138.46M 294.47% | -130.84M 5.50% | -124.63M 4.75% | -666.88M 435.09% | -516.76M 22.51% | -98.71M 80.90% | -1.51B 1,433.48% | -1.35B 11.10% | -2.93B 117.68% | -3.16B 7.85% | -2.87B 9.21% | -2.78B 2.90% | -853.30M 69.36% | -3.53B 313.11% | -3.58B 1.53% | -6.92B 93.32% | -12.63B 82.50% | -12.42B 1.67% | -9.92B 20.12% | -15.23B 53.50% | 14.50B 195.22% | 14.07B 2.97% | 12.56B 10.75% | 15.70B 25.01% | 17.09B 8.86% | 18.43B 7.85% | 16.23B 11.94% | 17.73B 9.24% | 17.84B 0.64% | 15.64B 12.32% | |
net receivables | 9.11B - | 8.84B - | 8.76B 0.89% | 8.27B 5.64% | |||||||||||||||||||||||||||||
other assets | 100K - | -100K - | |||||||||||||||||||||||||||||||
other current assets | 30.70M - | 39.80M 29.64% | 46.58M 17.03% | 26.75M 42.57% | 36.14M 35.11% | 58.94M 63.10% | 90.21M 53.04% | 590.52M 554.64% | 610.27M 3.34% | 1.40B 129.80% | 1.30B 7.49% | 1.37B 5.86% | 1.58B 15.01% | 1.57B 0.59% | 1.47B 6.53% | 1.89B 28.45% | 1.98B 5.20% | 1.88B 5.30% | 2.04B 8.36% | 2.55B 25.15% | 3.03B 18.89% | 3.97B 31.13% | 6.33B 59.40% | 6.76B 6.82% | 8.69B 28.58% | 10.34B 18.99% | 1M - | 620M - | 457M 26.29% | 701M 53.39% | |||
other current liabilities | 300K - | 5M 1,566.67% | 5.24M 4.88% | 85.18M 1,524.33% | 119.93M 40.79% | 181.05M 50.97% | 24.04M 86.72% | 1.44B 5,880.76% | 1.58B 10.17% | 2.10B 32.89% | 2.02B 4.15% | 2.50B 23.73% | 3.13B 25.30% | 3.05B 2.42% | 135.60M 95.56% | 3.35B 2,367.04% | 3.85B 15.03% | 3.44B 10.72% | 169.90M 95.05% | 3.38B 1,888.93% | 4.77B 41.27% | 5.42B 13.58% | 4.95B 8.77% | 8.40B 69.88% | 9.01B 7.21% | 10.37B 15.11% | 3.98B 61.63% | 2.60B 34.73% | 10.02B 285.68% | 6.08B 39.29% | 5.50B 9.64% | 5.16B 6.15% | |
other liabilities | |||||||||||||||||||||||||||||||||
other non current assets | 1.40M - | 447K - | 726K 62.42% | 3.74M 415.70% | 195.21M - | 206.16M 5.61% | 199.65M 3.16% | 196.20M 1.73% | 177.90M 9.33% | 218.10M 22.60% | 200.80M 7.93% | 213M 6.08% | 228.90M 7.46% | 395M 72.56% | 366.50M 7.22% | 241.30M 34.16% | 741.60M 207.34% | 743.90M 0.31% | 833.30M 12.02% | 430.30M 48.36% | 1.53B 256.26% | 7M 99.54% | 625M 8,828.57% | 344M 44.96% | 16M 95.35% | 3M 81.25% | -2M 166.67% | 6.91B 345,700% | 36.66B 430.41% | ||||
other non current liabilities | 11.46M - | 11.46M 0% | 11.46M 0% | 3.60M 68.59% | 338.72M 9,308.86% | 319.35M 5.72% | 538.30M 68.56% | 877.70M 63.05% | 800.60M 8.78% | 1.43B 78.45% | 1.51B 6.03% | -624.40M 141.22% | 2.36B 477.35% | 2.72B 15.53% | 2.20B 19.23% | 1.02B 53.48% | 12.67B 1,138.77% | 11.67B 7.86% | 12.78B 9.45% | 13.92B 8.95% | 11.90B 14.49% | 11.58B 2.74% | 9.86B 14.82% | 4.88B 50.54% | 4.22B 13.43% | 6.38B 51.05% | 7.41B 16.19% | 6.80B 8.23% | 5.31B 21.91% | ||||
othertotal stockholders equity | 84.10M - | 78.30M 6.90% | 228.71M 192.10% | 226.94M 0.77% | 392.86M 73.11% | 811.18M 106.48% | 817.63M 0.80% | 811.12M 0.80% | 2.36B 190.62% | 2.36B 0.01% | 5.05B 114.41% | 5.76B 13.98% | 6.18B 7.36% | 6.16B 0.39% | 5.30B 13.96% | 11.50B 116.91% | 13.71B 19.28% | 18.71B 36.44% | 26.76B 43.04% | 36.07B 34.77% | 37.09B 2.82% | 41.99B 13.22% | 47.30B 12.64% | 51.05B 7.94% | 60.03B 17.59% | 60.67B 1.06% | 60.83B 0.27% | 65.47B 7.63% | 66.56B 1.67% | 59.89B 10.02% | 60.93B 1.74% | 61.80B 1.43% | |
preferred stock | |||||||||||||||||||||||||||||||||
property plant equipment net | 1.80M - | 3.20M 77.78% | 3.59M 12.25% | 4.13M 14.98% | 4.43M 7.38% | 7.63M 71.93% | 8.10M 6.26% | 33.29M 310.86% | 145.39M 336.76% | 142.06M 2.29% | 155.60M 9.53% | 160.40M 3.08% | 169.90M 5.92% | 169M 0.53% | 184.50M 9.17% | 185.30M 0.43% | 203M 9.55% | 230M 13.30% | 237.80M 3.39% | 345.10M 45.12% | 434.70M 25.96% | 507.50M 16.75% | 726.60M 43.17% | 1.85B 154.47% | 2.44B 32.13% | 2.40B 1.64% | 2.57B 6.99% | 2.81B 9.33% | 2.73B 2.74% | 2.65B 3.18% | 2.23B 15.75% | 2.37B 6.05% | |
retained earnings | 115.77M - | 140.68M 21.51% | 183.01M - | 254.94M 39.30% | 374.80M 47.01% | 421.57M 12.48% | 473.07M 12.22% | 658.30M 39.15% | 1.07B - | 386.80M - | -2.71B - | -678M 74.97% | 1.59B 334.51% | 3.10B 95.28% | 3.83B 23.51% | 6.09B 58.70% | 5.52B 9.25% | 3.78B 31.50% | -14.34B 479.09% | -16.86B 17.57% | |||||||||||||
short term debt | 37.50M - | 83.40M 122.40% | 28.98M 65.25% | 109.76M - | 1.24B - | 1.23B - | 12.96B - | 14.38B 10.95% | 2.26B 84.27% | 2.74B 21.05% | 1.14B 58.20% | 18.53B 1,519.93% | 1.88B 89.86% | 3.33B 77.38% | 9.36B 180.89% | 15.83B 69.08% | |||||||||||||||||
short term investments | 192.70M - | 195.50M - | 1.53B - | 6M 99.61% | 18M - | 17M 5.56% | 2M 88.24% | ||||||||||||||||||||||||||
tax assets | 194K - | 2.78M - | 165.50M - | 269.10M - | 1.31B - | 1.34B 2.56% | 1.82B 35.49% | 1.77B 2.97% | 1.78B 0.57% | 1.80B 1.35% | 1.83B 1.67% | 1.94B 6.17% | 1.78B 8.64% | 1.64B 7.77% | |||||||||||||||||||
tax payables | 16.60M - | 9.50M 42.77% | 6.83M 28.15% | 17.84M - | 85.40M - | 201.40M - | 602.10M - | 704M 16.92% | 1.02B 45.17% | 911M 10.86% | 638M 29.97% | 938M 47.02% | 725M 22.71% | 762M 5.10% | 499M 34.51% | 636M 27.45% | |||||||||||||||||
total assets | 175.40M - | 243.50M 38.83% | 464.94M 90.94% | 464.87M 0.02% | 524.85M 12.90% | 1.19B 126.23% | 1.33B 11.91% | 2.96B 123.00% | 4.68B 58.04% | 5.47B 16.89% | 8.61B 57.25% | 9.07B 5.41% | 10.74B 18.38% | 10.74B 0.02% | 10.64B 1.00% | 17.22B 61.93% | 20.31B 17.91% | 24.36B 19.94% | 33.75B 38.56% | 52.13B 54.46% | 53.58B 2.77% | 60.23B 12.41% | 93.45B 55.16% | 105.50B 12.89% | 115.31B 9.30% | 118.76B 2.99% | 116.07B 2.27% | 121.80B 4.93% | 121.69B 0.09% | 113.54B 6.70% | 95.70B 15.72% | 87.65B 8.41% | |
total current assets | 69.10M - | 65.80M 4.78% | 232.45M 253.27% | 174.22M 25.05% | 181.07M 3.93% | 760.13M 319.79% | 746.83M 1.75% | 835.39M 11.86% | 2.30B 175.71% | 2.96B 28.53% | 4.55B 53.67% | 4.92B 8.09% | 4.83B 1.72% | 4.74B 1.88% | 4.33B 8.67% | 5.84B 34.83% | 5.94B 1.78% | 9.08B 52.73% | 16.55B 82.37% | 15.37B 7.16% | 13.48B 12.29% | 19.68B 45.99% | 14.91B 24.20% | 22.65B 51.87% | 22.76B 0.50% | 20.78B 8.72% | 17.00B 18.19% | 17.63B 3.71% | 19.79B 12.26% | 16.86B 14.82% | 15.78B 6.41% | 15.56B 1.40% | |
total current liabilities | 82.30M - | 157.10M 90.89% | 108.39M 31.01% | 85.18M 21.41% | 119.93M 40.79% | 181.05M 50.97% | 214.81M 18.64% | 1.44B 569.35% | 1.58B 10.17% | 2.10B 32.89% | 2.02B 4.15% | 2.50B 23.73% | 3.13B 25.30% | 3.05B 2.42% | 2.78B 8.96% | 3.35B 20.37% | 3.85B 15.03% | 3.44B 10.72% | 3.52B 2.58% | 3.38B 4.12% | 4.77B 41.27% | 5.42B 13.58% | 21.57B 297.88% | 26.53B 22.99% | 15.41B 41.92% | 18.56B 20.45% | 14.15B 23.76% | 31.32B 121.31% | 15.43B 50.74% | 14.55B 5.69% | 18.71B 28.59% | 24.50B 30.96% | |
total debt | 38.90M - | 83.40M 114.40% | 28.98M 65.25% | 109.76M - | 1.46B - | 1.48B - | 20.31B - | 24.30B 19.63% | 21.43B 11.77% | 21.89B 2.14% | 21.75B 0.67% | 22.38B 2.91% | 21.75B 2.83% | 21.41B 1.55% | 21.18B 1.07% | 18.85B 11.02% | |||||||||||||||||
total investments | 447K - | 726K 62.42% | 3.74M 415.70% | 195.21M - | 206.16M 5.61% | 199.65M 3.16% | 196.20M 1.73% | 177.90M 9.33% | 218.10M 22.60% | 200.80M 7.93% | 65.30M 67.48% | 228.90M 250.54% | 395M 72.56% | 366.50M 7.22% | 256.70M 29.96% | 741.60M 188.90% | 743.90M 0.31% | 833.30M 12.02% | 173M 79.24% | 490M 183.24% | 614M 25.31% | 625M 1.79% | 296M 52.64% | 914M 208.78% | 860M 5.91% | 888M 3.26% | 755M 14.98% | 749M 0.79% | |||||
total liabilities | 91.20M - | 164.70M 80.59% | 119.85M 27.23% | 96.64M 19.37% | 131.39M 35.96% | 192.51M 46.52% | 255.55M 32.74% | 1.78B 595.20% | 1.90B 7.14% | 2.64B 38.87% | 2.90B 9.54% | 3.30B 13.88% | 4.56B 38.21% | 4.57B 0.23% | 4.24B 7.13% | 5.70B 34.41% | 6.57B 15.24% | 5.63B 14.25% | 6.59B 16.91% | 16.05B 143.64% | 16.45B 2.49% | 18.20B 10.65% | 48.64B 167.28% | 54.91B 12.88% | 53.44B 2.68% | 54.78B 2.52% | 51.35B 6.26% | 50.17B 2.29% | 49.54B 1.27% | 46.22B 6.70% | 43.21B 6.51% | 37.52B 13.18% | |
total liabilities and stockholders equity | 175.40M - | 243.50M 38.83% | 464.94M 90.94% | 464.87M 0.02% | 524.85M 12.90% | 1.19B 126.23% | 1.33B 11.91% | 2.96B 123.00% | 4.68B 58.04% | 5.47B 16.89% | 8.61B 57.25% | 9.07B 5.41% | 10.74B 18.38% | 10.74B 0.02% | 10.64B 1.00% | 17.22B 61.93% | 20.31B 17.91% | 24.36B 19.94% | 33.75B 38.56% | 52.13B 54.46% | 53.58B 2.77% | 60.23B 12.41% | 93.45B 55.16% | 105.50B 12.89% | 115.31B 9.30% | 118.76B 2.99% | 116.07B 2.27% | 121.80B 4.93% | 121.69B 0.09% | 113.54B 6.70% | 95.70B 15.72% | 87.65B 8.41% | |
total non current assets | 106.30M - | 177.70M 67.17% | 232.49M 30.83% | 290.65M 25.02% | 343.77M 18.28% | 427.23M 24.28% | 581.95M 36.21% | 2.13B 265.63% | 2.38B 11.84% | 2.51B 5.63% | 4.06B 61.47% | 4.16B 2.42% | 5.91B 42.16% | 6.00B 1.58% | 6.31B 5.06% | 11.39B 80.53% | 14.37B 26.18% | 15.28B 6.38% | 17.20B 12.54% | 36.77B 113.77% | 40.10B 9.07% | 40.55B 1.13% | 78.54B 93.67% | 82.85B 5.49% | 92.55B 11.71% | 97.98B 5.87% | 99.07B 1.11% | 104.17B 5.14% | 101.90B 2.18% | 96.68B 5.12% | 79.92B 17.34% | 72.09B 9.79% | |
total non current liabilities | 8.90M - | 7.60M 14.61% | 11.46M 50.79% | 11.46M 0% | 11.46M 0% | 11.46M 0% | 40.74M 255.47% | 338.72M 731.48% | 319.35M 5.72% | 538.30M 68.56% | 877.70M 63.05% | 800.60M 8.78% | 1.43B 78.45% | 1.51B 6.03% | 1.46B 3.43% | 2.36B 61.07% | 2.72B 15.53% | 2.20B 19.23% | 3.06B 39.29% | 12.67B 313.68% | 11.67B 7.86% | 12.78B 9.45% | 27.07B 111.85% | 28.37B 4.83% | 38.03B 34.02% | 36.22B 4.75% | 37.20B 2.71% | 18.86B 49.31% | 34.11B 80.89% | 31.67B 7.15% | 24.51B 22.63% | 13.02B 46.87% | |
total stockholders equity | 84.20M - | 78.80M 6.41% | 345.09M 337.93% | 368.23M 6.70% | 393.46M 6.85% | 994.85M 152.85% | 1.07B 7.88% | 1.19B 10.56% | 2.78B 134.25% | 2.83B 1.84% | 5.71B 101.81% | 5.76B 0.85% | 6.19B 7.36% | 6.16B 0.39% | 6.37B 3.39% | 11.50B 80.50% | 13.72B 19.28% | 18.71B 36.43% | 27.15B 45.11% | 36.07B 32.85% | 37.09B 2.82% | 41.99B 13.22% | 44.59B 6.19% | 50.38B 12.98% | 61.62B 22.32% | 63.77B 3.49% | 64.67B 1.40% | 71.56B 10.66% | 72.09B 0.74% | 67.26B 6.70% | 52.42B 22.06% | 49.26B 6.02% |
All numbers in (except ratios and percentages)