Embracer Group AB (publ)
THQQF · OTC
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | $22,370 | $42,206 | $37,665 | $9,024 |
| % Growth | -47% | 12.1% | 317.4% | – |
| Cost of Goods Sold | $3,986 | $11,422 | $9,980 | $2,327 |
| Gross Profit | $18,384 | $30,784 | $27,685 | $6,697 |
| % Margin | 82.2% | 72.9% | 73.5% | 74.2% |
| R&D Expenses | $0 | $0 | $2,375 | $1,037 |
| G&A Expenses | $0 | $0 | $0 | $1,319 |
| SG&A Expenses | $12,198 | $138 | $21,153 | $1,319 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $2,651 | $51,165 | $0 | $12 |
| Operating Expenses | $14,849 | $51,303 | $27,464 | $6,430 |
| Operating Income | $3,535 | -$20,519 | $194 | $477 |
| % Margin | 15.8% | -48.6% | 0.5% | 5.3% |
| Other Income/Exp. Net | -$887 | $1,784 | $4,821 | $1,806 |
| Pre-Tax Income | $2,648 | -$18,735 | $5,015 | $680 |
| Tax Expense | $105 | -$558 | $553 | $393 |
| Net Income | $5,963 | -$18,177 | $4,454 | $287 |
| % Margin | 26.7% | -43.1% | 11.8% | 3.2% |
| EPS | 11.3 | -14.24 | 4.17 | 0.32 |
| % Growth | 179.4% | -441.5% | 1,203.1% | – |
| EPS Diluted | 11.3 | -14.23 | 4.12 | 0.31 |
| Weighted Avg Shares Out | 528 | 1,276 | 1,069 | 905 |
| Weighted Avg Shares Out Dil | 230 | 1,277 | 1,081 | 921 |
| Supplemental Information | – | – | – | – |
| Interest Income | $124 | $57 | $6,104 | $59 |
| Interest Expense | $657 | $1,696 | $920 | $76 |
| Depreciation & Amortization | $9,234 | $21,796 | $6,259 | $2,770 |
| EBITDA | $12,539 | $4,757 | $12,243 | $4,605 |
| % Margin | 56.1% | 11.3% | 32.5% | 51% |