COM:EMBRACER
Embracer Group
- Stock
Last Close
27.55
25/11 09:39
Market Cap
31.12B
Beta: -
Volume Today
841.20K
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 | Mar '16 | Jun '16 | 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 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 98.40M - | 43.13M 56.17% | 52.73M 22.26% | 77.85M 47.63% | 128.18M 64.64% | 81.90M 36.10% | 85.56M 4.46% | 84.67M 1.04% | 255.40M 201.65% | 632.94M 147.83% | 837.43M 32.31% | 1.27B 51.97% | 1.63B 28.12% | 1.14B 29.96% | 1.26B 10.31% | 1.51B 19.75% | 1.34B 11.23% | 2.07B 54.48% | 2.38B 15.20% | 2.17B 9.03% | 2.40B 10.89% | 3.43B 42.53% | 3.30B 3.80% | 5.09B 54.27% | 5.23B 2.82% | 7.12B 36.14% | 9.57B 34.43% | 11.62B 21.45% | 9.36B 19.50% | 10.45B 11.69% | 10.83B 3.65% | 12.05B 11.25% | 8.88B 26.35% | 7.93B 10.61% | 8.55B 7.80% | |
cost of revenue | 37.70M - | 7.65M 79.71% | 10.21M 33.45% | 26.49M 159.44% | 38.33M 44.70% | 11.50M 70.00% | 9.92M 13.69% | 10.47M 5.50% | 36.23M 246.03% | 262.25M 623.88% | 372.46M 42.02% | 793.24M 112.97% | 625.20M 21.18% | 396.90M 36.52% | 458.50M 15.52% | 525.80M 14.68% | 442.10M 15.92% | 512M 15.81% | 760.70M 48.57% | 488.80M 35.74% | 565.30M 15.65% | 343.50M 39.24% | 241.60M 29.67% | 1.10B 355.17% | 718.80M 34.64% | 1.64B 128.16% | 2.20B 34.33% | 3.71B 68.23% | 2.43B 34.40% | 2.46B 1.07% | 2.61B 6.31% | 11.88B 354.67% | 22.72B 91.34% | 8.89B 60.88% | 2.80B 68.53% | |
gross profit | 60.70M - | 35.48M 41.55% | 42.52M 19.85% | 51.36M 20.79% | 89.85M 74.93% | 70.41M 21.64% | 75.63M 7.42% | 74.20M 1.89% | 219.17M 195.38% | 370.69M 69.13% | 464.97M 25.43% | 479.42M 3.11% | 1.01B 109.69% | 745.10M 25.88% | 801.20M 7.53% | 982.70M 22.65% | 897M 8.72% | 1.56B 73.55% | 1.62B 4.23% | 1.68B 3.50% | 1.84B 9.50% | 3.08B 67.66% | 3.05B 0.92% | 3.99B 30.47% | 4.51B 13.15% | 5.48B 21.47% | 7.37B 34.47% | 7.92B 7.47% | 6.92B 12.52% | 7.99B 15.42% | 8.22B 2.83% | 174M 97.88% | -13.85B 8,059.20% | -956M 93.10% | 5.75B 701.99% | |
selling and marketing expenses | ||||||||||||||||||||||||||||||||||||
general and administrative expenses | 14.60M - | 3.93M 73.10% | 10.05M 155.80% | 13.52M 34.58% | 15.32M 13.33% | 10.69M 30.26% | 15.50M 45.01% | 15.90M 2.61% | 33.07M 107.93% | 74.50M 125.28% | 120.10M 61.22% | 158.17M 31.70% | 291.40M 84.23% | 177.50M 39.09% | 191.80M 8.06% | 231.40M 20.65% | 118.10M 48.96% | 292.20M 147.42% | 359.70M 23.10% | 409.20M 13.76% | 257.40M 37.10% | 787.90M 206.10% | 962M 22.10% | 1.47B 52.40% | 1.72B 17.49% | 1.81B 4.85% | 2.36B 30.90% | |||||||||
selling general and administrative expenses | 14.60M - | 3.93M 73.10% | 10.05M 155.80% | 13.52M 34.58% | 15.32M 13.33% | 10.69M 30.26% | 15.50M 45.01% | 15.90M 2.61% | 33.07M 107.93% | 74.50M 125.28% | 120.10M 61.22% | 158.17M 31.70% | 291.40M 84.23% | 177.50M 39.09% | 191.80M 8.06% | 231.40M 20.65% | 118.10M 48.96% | 292.20M 147.42% | 359.70M 23.10% | 409.20M 13.76% | 257.40M 37.10% | 787.90M 206.10% | 962M 22.10% | 1.47B 52.40% | 1.72B 17.49% | 1.81B 4.85% | 2.36B 30.90% | 5.62B - | ||||||||
research and development expenses | ||||||||||||||||||||||||||||||||||||
other expenses | 1.50M - | 738K 50.80% | 2.66M 260.30% | 2.65M 0.30% | 33.37M 1,158.73% | 775K 97.68% | 2.07M 167.48% | -2.85M 237.43% | 86.95M 3,151.81% | 33.99M 60.91% | 29.20M 14.11% | 64.33M 120.33% | 115.80M 80.01% | 486.50M 320.12% | 66.90M 86.25% | 660.40M 887.14% | 727.60M 10.18% | 1.06B 45.57% | 1.13B 6.71% | 1.37B 21.08% | 1.55B 13.43% | 2.84B 82.96% | 2.98B 4.92% | 3.53B 18.59% | 4.55B 28.87% | 3.97B 12.85% | 4.63B 16.75% | 7.53B 62.52% | 7.16B 4.91% | 5.29B - | ||||||
cost and expenses | 65.80M - | 28.92M 56.05% | 38.51M 33.14% | 61.88M 60.71% | 87.02M 40.62% | 50.05M 42.49% | 55.21M 10.31% | 60.66M 9.88% | 156.24M 157.56% | 525.69M 236.46% | 784.92M 49.31% | 1.18B 50.58% | 1.46B 23.40% | 1.06B 27.26% | 1.18B 11.54% | 1.42B 19.80% | 1.29B 9.16% | 1.86B 44.70% | 2.25B 20.78% | 2.27B 0.71% | 2.38B 4.79% | 3.97B 67.22% | 4.18B 5.34% | 6.10B 45.80% | 7.00B 14.69% | 7.42B 6.00% | 9.20B 24.09% | 11.24B 22.13% | 9.59B 14.64% | 9.98B 4.07% | 11.61B 16.31% | 11.88B 2.29% | 22.72B 91.34% | 8.89B 60.88% | 8.08B 9.06% | |
operating expenses | 28.10M - | 21.27M 24.30% | 28.30M 33.03% | 35.40M 25.09% | 48.69M 37.57% | 38.55M 20.84% | 45.28M 17.47% | 50.19M 10.84% | 120.02M 139.11% | 263.44M 119.50% | 412.46M 56.57% | 388.66M 5.77% | 833.30M 114.40% | 664M 20.32% | 724.80M 9.16% | 891.80M 23.04% | 845.70M 5.17% | 1.35B 59.80% | 1.49B 10.26% | 1.78B 19.32% | 1.81B 1.80% | 3.63B 100.47% | 3.94B 8.65% | 5.00B 26.84% | 6.28B 25.53% | 5.78B 7.99% | 7.00B 21.18% | 7.53B 7.62% | 7.16B 4.91% | 7.53B 5.08% | 9.00B 19.57% | 7.91B 12.06% | 24.86B 214.13% | 5.29B - | ||
interest expense | 500K - | 198K 60.40% | 433K 118.69% | 440K 1.62% | 1.02M 131.82% | 372K 63.53% | 354K 4.84% | 587K 65.82% | 4.89M 732.37% | 9.24M 89.13% | 3.89M 57.95% | 3.84M 1.16% | 9.70M 152.54% | 6.60M 31.96% | 6.10M 7.58% | 15.20M 149.18% | 5.30M 65.13% | 38M 616.98% | 21.80M 42.63% | 37.10M 70.18% | -20.60M 155.53% | 60.50M 393.69% | 214.80M 255.04% | 182.10M 15.22% | 129.50M 28.89% | 134M 3.47% | 119M 11.19% | 198M 66.39% | 531M 168.18% | 270M 49.15% | 344M 27.41% | 388M 12.79% | 382M 1.55% | 438M 14.66% | 399M 8.90% | |
ebitda | 51.80M - | 23.06M 55.49% | 23.19M 0.58% | 25.36M 9.34% | 60.77M 139.66% | 41.91M 31.03% | 39.71M 5.26% | 34.57M 12.94% | 156.43M 352.48% | 225.94M 44.43% | 206.93M 8.41% | 215.40M 4.09% | 619M 187.37% | 398.20M 35.67% | 427.50M 7.36% | 518.90M 21.38% | 573.30M 10.48% | 967.60M 68.78% | 1.08B 11.72% | 924.80M 14.45% | 1.29B 39.65% | 1.69B 31.18% | 1.64B 3.16% | 1.49B 9.11% | 1.79B 20.09% | 1.27B 29.14% | 3.12B 145.78% | 1.48B 52.48% | 6.71B 352.50% | 3.00B 55.23% | 2.17B 27.65% | 2.50B 15.24% | 729M 70.87% | 651M 10.70% | 1.36B 108.60% | |
operating income | 35.20M - | 14.21M 59.63% | 14.23M 0.12% | 15.97M 12.24% | 50.62M 217.00% | 31.86M 37.06% | 30.35M 4.74% | 24.01M 20.90% | 101.99M 324.84% | 107.25M 5.16% | 52.51M 51.04% | 90.76M 72.85% | 172M 89.51% | 81.20M 52.79% | 76.40M 5.91% | 91M 19.11% | 96.60M 6.15% | 219.20M 126.92% | 173.40M 20.89% | -60.80M 135.06% | 145.10M 338.65% | -524.20M 461.27% | -459.50M 12.34% | -1.01B 118.87% | -1.41B 39.93% | 168M 111.94% | 1.55B 825% | -255M 116.41% | 4.58B 1,897.65% | 421M 90.82% | -836M 298.57% | 174M 120.81% | -13.85B 8,059.20% | -956M 93.10% | 468M 148.95% | |
depreciation and amortization | 17.10M - | 8.85M 48.26% | 8.96M 1.30% | 9.39M 4.73% | 10.15M 8.17% | 10.05M 0.98% | 9.36M 6.89% | 10.56M 12.86% | 54.44M 415.25% | 118.68M 118.01% | 154.41M 30.11% | 124.03M 19.68% | 446.60M 260.09% | 308.30M 30.97% | 341.70M 10.83% | 427.40M 25.08% | 398.60M 6.74% | 746M 87.16% | 795.60M 6.65% | 939.50M 18.09% | 1.03B 9.36% | 2.06B 100.17% | 2.10B 2.09% | 2.50B 18.94% | 3.20B 28.08% | 1.10B 65.57% | 1.56B 42.14% | 1.74B 10.99% | 2.12B 22.16% | 1.78B 16.07% | 3.05B 71.20% | 2.33B 23.61% | 14.58B 525.93% | 1.61B 88.98% | 1.41B 12.20% | |
total other income expenses net | -500K - | -197K 60.60% | -431K 118.78% | -437K 1.39% | -1.02M 133.18% | -370K 63.69% | -354K 4.32% | -586K 65.54% | -4.88M 732.42% | -9.23M 89.28% | -3.88M 58.02% | -3.23M 16.77% | -9.30M 188.28% | 2.10M 122.58% | 3.30M 57.14% | -14.70M 545.45% | -5.30M 63.95% | -35.60M 571.70% | -21.80M 38.76% | -37.10M 70.18% | 20.60M 155.53% | -60.50M 393.69% | -214.80M 255.04% | -182.10M 15.22% | -129.50M 28.89% | -28M 78.38% | 1.07B 3,914.29% | 1.85B 73.22% | -3.93B 312.22% | 2.17B 155.30% | 161M 92.58% | -1.96B 1,319.25% | -5.01B 155.32% | -828M 83.48% | -920M 11.11% | |
income before tax | 34.70M - | 14.01M 59.62% | 13.79M 1.55% | 15.53M 12.58% | 49.60M 219.36% | 31.49M 36.51% | 29.99M 4.75% | 23.42M 21.92% | 97.11M 314.65% | 98.02M 0.94% | 48.63M 50.38% | 87.53M 79.99% | 162.70M 85.87% | 83.30M 48.80% | 79.70M 4.32% | 76.30M 4.27% | 169.40M 122.02% | 183.60M 8.38% | 263.60M 43.57% | -51.80M 119.65% | 284.70M 649.61% | -422.80M 248.51% | -673.50M 59.30% | -1.19B 76.36% | -1.54B 29.38% | 140M 109.11% | 2.62B 1,772.86% | 1.59B 39.17% | 658M 58.75% | 2.59B 293.92% | -675M 126.04% | -1.79B 165.04% | -18.86B 954.28% | -1.78B 90.54% | -452M 74.66% | |
income tax expense | 7.10M - | 3.30M 53.56% | 3.22M 2.34% | 2.86M 11.18% | 11.55M 303.81% | 7.95M 31.15% | 6.78M 14.75% | 4.40M 35.03% | 23.71M 438.35% | 16.95M 28.52% | 15.19M 10.40% | 22.52M 48.32% | 59.70M 165.05% | 30.50M 48.91% | 15.10M 50.49% | 42.70M 182.78% | 37.20M 12.88% | 93M 150% | 35.80M 61.51% | 137.70M 284.64% | 126.20M 8.35% | 183M 45.01% | 48.40M 73.55% | 105M 116.94% | 133.90M 27.52% | 322M 140.48% | 241M 25.16% | 102M 57.68% | -112M 209.80% | 341M 404.46% | -113M 133.14% | -42M 62.83% | -744M 1,671.43% | 410M 155.11% | -62M 115.12% | |
net income | 27.60M - | 10.71M 61.18% | 10.57M 1.31% | 12.67M 19.81% | 37.95M 199.50% | 23.54M 37.97% | 23.21M 1.37% | 19.02M 18.09% | 73.40M 286.00% | 81.07M 10.45% | 33.45M 58.74% | 65.01M 94.36% | 103.50M 59.20% | 53.20M 48.60% | 65M 22.18% | 34.10M 47.54% | 133.20M 290.62% | 91.10M 31.61% | 228.10M 150.38% | -190.70M 183.60% | 158.60M 183.17% | -605.80M 481.97% | -721.90M 19.16% | -1.29B 79.08% | -1.67B 29.23% | -182M 89.11% | 2.37B 1,401.65% | 1.51B 36.05% | 737M 51.35% | 2.25B 205.29% | -562M 124.98% | -1.74B 209.61% | -18.13B 941.67% | -2.18B 87.96% | -391M 82.09% | |
weighted average shs out | 360M - | 360M 0% | 360M 0% | 360M 0% | 432.19M 20.05% | 432.19M 0% | 432.19M 0% | 434.08M 0.44% | 475.42M 9.52% | 475.42M 0% | 481.99M 1.38% | 528.92M 9.74% | 566.08M 7.03% | 616M 8.82% | 619.52M 0.57% | 623.83M 0.70% | 736M 17.98% | 736M 0% | 756M 2.72% | 838M 10.85% | 990M 18.14% | 990M 0% | 1.01B 1.82% | 894M 11.31% | 1.03B 14.77% | 1.16B 12.77% | 1.23B 6.40% | 1.09B 11.62% | 1.09B 0.18% | 1.26B 15.50% | 1.28B 1.91% | 1.34B 4.40% | 1.34B 0.04% | 1.34B 0.15% | 1.35B 0.60% | |
weighted average shs out dil | 360M - | 360M 0% | 360M 0% | 360M 0% | 432.19M 20.05% | 432.19M 0% | 432.19M 0% | 434.08M 0.44% | 475.42M 9.52% | 475.42M 0% | 481.99M 1.38% | 528.92M 9.74% | 566.08M 7.03% | 616M 8.82% | 620M 0.65% | 623.83M 0.62% | 736M 17.98% | 736M 0% | 756M 2.72% | 840M 11.11% | 1.04B 24.05% | 1.04B 0% | 1.06B 1.73% | 906M 14.53% | 1.08B 19.09% | 1.26B 16.40% | 1.34B 6.53% | 1.10B 18.09% | 1.11B 1.32% | 1.37B 23.10% | 1.39B 1.76% | 1.34B 3.71% | 1.34B 0.04% | 1.34B 0.15% | 1.38B 3.06% | |
eps | 0.08 - | 0.03 61.04% | 0.03 0% | 0.04 16.67% | 0.09 151.43% | 0.06 37.50% | 0.05 3.09% | 0.04 18.76% | 0.15 246.42% | 0.17 13.33% | 0.07 58.82% | 0.12 71.43% | 0.18 50% | 0.09 52.78% | 0.11 29.41% | 0.06 50% | 0.18 227.27% | 0.13 27.78% | 0.30 130.77% | -0.23 176.67% | 0.16 169.57% | -0.61 481.25% | -0.72 18.03% | -1.45 101.39% | -1.63 12.41% | -0.16 90.18% | 1.92 1,300% | 1.39 27.60% | 0.67 51.80% | 1.99 197.01% | -0.44 122.11% | -1.30 195.45% | -13.53 940.77% | -1.63 87.95% | -0.29 82.21% | |
epsdiluted | 0.08 - | 0.03 61.04% | 0.03 0% | 0.04 16.67% | 0.09 151.43% | 0.06 37.50% | 0.05 3.09% | 0.04 18.76% | 0.15 246.42% | 0.17 13.33% | 0.07 58.82% | 0.12 71.43% | 0.18 50% | 0.09 52.78% | 0.11 29.41% | 0.06 50% | 0.18 227.27% | 0.13 27.78% | 0.30 130.77% | -0.23 176.67% | 0.15 165.22% | -0.58 486.67% | -0.68 17.24% | -1.43 110.29% | -1.55 8.39% | -0.14 90.97% | 1.77 1,364.29% | 1.38 22.03% | 0.65 52.90% | 1.99 206.15% | -0.40 120.10% | -1.30 225% | -13.53 940.77% | -1.63 87.95% | -0.28 82.82% |
All numbers in SEK (except ratios and percentages)