Embracer Group AB (publ)
SSE:EMBRAC-B.ST
17.056 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 42,206 | 37,665 | 17,036.7 | 9,024.2 | 5,249.4 | 5,754.1 | 507.525 | 301.878 | 212.9 | 178 | 102.317 |
| Cost of Revenue
| 11,422 | 9,980 | 2,403.6 | 2,326.8 | 1,823.2 | 5,512.7 | 68.122 | 82.629 | 70.1 | 57.5 | 31.73 |
| Gross Profit
| 30,784 | 27,685 | 14,633.1 | 6,697.4 | 3,426.2 | 241.4 | 439.403 | 219.249 | 142.8 | 120.5 | 70.587 |
| Gross Profit Ratio
| 0.729 | 0.735 | 0.859 | 0.742 | 0.653 | 0.042 | 0.866 | 0.726 | 0.671 | 0.677 | 0.69 |
| Reseach & Development Expenses
| 0 | 2,375 | 1,037 | 786 | 553.8 | 379.7 | 62 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 4,938.4 | 1,318.5 | 718.8 | 0 | 75.159 | 42.825 | 28.3 | 15.2 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 138 | 21,153 | 4,938.4 | 1,318.5 | 718.8 | 1,530.4 | 75.159 | 42.825 | 28.3 | 15.2 | 22.936 |
| Other Expenses
| 51,303 | 27,464 | 13,908.2 | 5,111.5 | 2,407.4 | 18.3 | 178.876 | 89.669 | 5 | 4.1 | 0 |
| Operating Expenses
| 51,441 | 27,464 | 18,846.6 | 6,430 | 3,126.2 | -18.3 | 254.035 | 132.494 | 76.2 | 52.4 | 69.264 |
| Operating Income
| -20,519 | 6,274 | -3,383.6 | 753.5 | 345.4 | 259.7 | 188.202 | 95.015 | 66.6 | 68.1 | 30.568 |
| Operating Income Ratio
| -0.486 | 0.167 | -0.199 | 0.083 | 0.066 | 0.045 | 0.371 | 0.315 | 0.313 | 0.383 | 0.299 |
| Total Other Income Expenses Net
| 1,784 | -1,259 | 2,320 | -73.5 | 63.4 | 78.1 | -6.2 | -2.119 | -1.093 | -1 | -30.816 |
| Income Before Tax
| -18,735 | 5,015 | -3,820.7 | 680 | 408.8 | 545.4 | 182.013 | 92.896 | 65.5 | 67.1 | -0.248 |
| Income Before Tax Ratio
| -0.444 | 0.133 | -0.224 | 0.075 | 0.078 | 0.095 | 0.359 | 0.308 | 0.308 | 0.377 | -0.002 |
| Income Tax Expense
| -558 | 553 | 470.4 | 392.7 | 125.5 | 148.6 | 42.844 | 20.949 | 14.2 | 15 | 0.121 |
| Net Income
| -18,177 | 4,454 | -4,291.1 | 287 | 284.9 | 397.4 | 139.169 | 71.947 | 51.2 | 52.2 | -0.369 |
| Net Income Ratio
| -0.431 | 0.118 | -0.252 | 0.032 | 0.054 | 0.069 | 0.274 | 0.238 | 0.24 | 0.293 | -0.004 |
| EPS
| -15.27 | 4.17 | -4.74 | 0.36 | 0.46 | 0.78 | 0.31 | 0.2 | 0.14 | 0.14 | -0.001 |
| EPS Diluted
| -15.27 | 4.12 | -4.66 | 0.36 | 0.46 | 0.78 | 0.31 | 0.2 | 0.14 | 0.14 | -0.001 |
| EBITDA
| 4,757 | 11,692 | 4,067 | 4,069.4 | 1,898.9 | 1,582.4 | 272.629 | 132.37 | 104.592 | 95.5 | 18.423 |
| EBITDA Ratio
| 0.113 | 0.339 | 0.379 | 0.472 | 0.361 | 0.222 | 0.537 | 0.436 | 0.491 | 0.537 | 0.466 |