Embracer Group Statements
EM
Embracer Group Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
7 933
100
2 100
26.5
5 833
73.5
—
0
3 537
44.6
6 669
84.1
-836
-10.5
-344
-4.3
-4
-0.05
-1 786
-22.5
410
5.2
-2 183
-27.5
-1.627
1 342
8 875
100
2 520
28.4
6 355
71.6
—
0
3 407
42.2
19 504
225.3
-13 149
-153.7
1 507
16.9
-6
0
-18 869
-212.6
-744
-8.4
-18 125
-204.2
-21.076
860
12 050
100
3 831
31.8
8 219
68.2
—
0
3 208
28.3
7 676
65.7
543
2.5
-2 026
-16.8
-14
-0.1
-1 783
-14.8
-42
-0.3
-1 740
-14.4
-1.437
1 211
10 831
100
2 612
24.1
8 219
75.9
—
16.1
3 468
50
8 785
69.6
-566
6.3
172
3.2
-21
-15.3
-675
-6.2
-112
-1.04
-560
-5.2
-0.436
1 283
10 450
100
2 457
23.5
7 993
76.5
—
0
3 433
32.9
7 487
72
506
4.5
2 191
21
-20
-0.2
2 592
24.8
341
3.3
2 250
21.5
1.646
1 367
9 356
100
2 431
26
6 925
74
—
0
2 728
29.2
7 075
75.6
-150
-1.6
830
8.9
—
0
658
7
-112
-1.2
737
7.9
0.664
1 110.46
11 622
100
3 706
31.9
7 916
68.1
—
0
3 553
30.6
7 530
64.8
386
3.3
1 326
11.4
—
0
1 595
13.7
102
0.9
1 515
13
1.382
1 096
9 569
100
2 203
23
7 366
77
—
0
3 228
33.7
7 055
73.7
311
3.3
2 312
24.2
-1
-0.01
2 622
27.4
241
2.5
2 369
24.8
2.2
1 076.82
7 118
100
1 640
23
5 478
77
—
0
2 940
41.3
5 776
81.1
-298
-4.2
508
7.1
—
0
140
2
322
4.5
-167
-2.3
-0.144
1 157
5 228.5
100
718.8
13.7
4 509.7
86.3
—
0
1 449.8
27.7
6 242.1
119.4
-1 732.4
-33.1
196.8
3.8
-1.2
-0.02
-1 536.8
-29.4
133.9
2.6
-1 659.5
-31.7
-1.511
1 098.29
5 085.2
100
1 099.7
21.6
3 985.5
78.4
—
0
1 112.7
21.9
5 000.1
98.3
-1 014.6
-20
-173.1
-3.4
-0.1
-0.002
-1 187.8
-23.4
105
2.1
-1 288.9
-25.3
-1.256
1 026
3 296.4
100
241.6
7.3
3 054.8
92.7
—
0
925.6
28.1
3 942
119.6
-887.2
-26.9
213.6
6.5
0.1
0.003
-673.5
-20.4
48.4
1.5
-721.9
-21.9
-0.716
1 008
3 433
100
344
10
3 089
90
—
0
1 841
53.6
2 988
87
101
2.9
223
6.5
—
0
257
7.5
197
5.7
60
1.7
0.061
990
2 404.2
100
565.3
23.5
1 838.9
76.5
—
0
575.6
23.9
1 806.7
75.1
32.2
1.3
252.6
10.5
—
0
284.8
11.8
126.2
5.2
158.6
6.6
0.186
851.17
2 168.1
100
488.8
22.5
1 679.3
77.5
—
0
488.4
22.5
1 778
82
-98.7
-4.6
46.8
2.2
—
0
-51.9
-2.4
137.7
6.4
-190.7
-8.8
-0.228
838
2 383.2
100
760.7
31.9
1 622.5
68.1
—
0
398.8
16.7
1 490
62.5
132.5
5.6
131.1
5.5
—
0
263.6
11.1
35.8
1.5
228.1
9.6
0.302
756
2 068.7
100
512
24.7
1 556.7
75.3
—
0
378.7
18.3
1 352.4
65.4
204.3
9.9
-20.8
-1.005
0.1
0.005
183.6
8.9
93
4.5
91.1
4.4
0.124
736
1 339.1
100
442.1
33
897
67
—
0
343.6
25.7
803.6
60
93.4
7
-15.8
-1.2
91.8
6.9
169.4
12.7
37.2
2.8
133.2
9.9
0.421
316.24
1 508.5
100
525.8
34.9
982.7
65.1
—
0
305
20.2
891.7
59.1
91
6
-14.6
-1
-0.1
-0.007
76.3
5.1
42.7
2.8
34.1
2.3
0.109
311.91
2 401.8
100
855.3
35.6
1 546.5
64.4
—
0
481.4
20
1 388.7
57.8
157.8
6.6
5.3
0.2
—
0
163.1
6.8
45.6
1.9
117.6
4.9
0.378
310.86
1 142
100
396.9
34.8
745.1
65.2
—
0
223.1
19.5
663.9
58.1
81.2
7.1
2
0.2
0.1
0.009
83.3
7.3
30.5
2.7
53.2
4.7
0.172
309
1 630.5
100
625.21
38.3
1 005.3
61.7
—
0
211.06
12.9
833.32
51.1
171.97
10.5
-9.271
-0.6
—
0
162.7
10
59.719
3.7
103.55
6.4
0.407
254.5