Embracer Group AB Class B

Embracer Group AB Class B

8.29
EUR
-0.18
(-2.17%)
-2.72EPS
1.27BMarket Cap
Nov 12Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
2.97
3.55
4.94
6.86
50.57
68
113.15
211.4
138.43
103.47
75.74
79.81
Basic EPS, GAAP
0.87
0.85
1.18
1.88
2.74
2.16
6.47
25
-91.8
28.95
-27.71
-25.34
Free Cash Flow per Basic Share
1.01
0.66
-0.99
-1.78
0.31
12.73
0.06
-9.05
-6.95
-4.26
-2.6
-1.41
Dividend per Share
- -
0.42
0.65
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
0.81
1.17
4.79
13.54
51.32
176.76
222.44
308.13
234.79
138.35
87.34
88.48
Tangible Book Value per Share
-0.22
-0.28
1.62
6.34
4.02
70.07
-169.94
-140.25
-70.9
19.77
21.71
21.55
Basic Weighted Avg Shares
60
60
61
74
104
133
151
178
198
206
210
212
Sales/Revenue/Turnover
178
213
302
508
5,249
9,024
17,067
37,665
27,409
21,314
15,906
16,900
Operating Margin (%)
38.26
28.91
28.74
36.51
5.4
2.87
-7.14
0.58
-0.44
-0.35
0.4
-39.4
Depreciation Expense
27
38
37
84
1,476
3,480
2,793
6,480
13,808
8,719
10,936
10,869
Net Income, GAAP
52
51
72
139
285
287
976
4,454
-18,177
5,964
-5,819
-5,366
Effective Tax Rate (%)
22.35
21.74
22.55
23.52
30.7
57.75
41.71
11.03
- -
4.67
- -
- -
Profit Margin (%)
29.33
24.07
23.83
27.43
5.43
3.18
5.72
11.83
-66.32
27.98
-36.58
-31.75
Working Capital
-5
-13
124
532
1,552
12,774
-1,706
2,849
1,811
5,557
3,605
3,836
LT Debt
10
1
- -
- -
222
246
13,818
20,604
11,819
1,557
688
1,065
Total Equity
59
84
345
1,073
6,395
27,165
42,175
64,721
52,483
31,197
19,531
19,650
Return on Invested Capital (%)
- -
41.68
28.28
18.2
5.23
1.1
-1.41
0.23
- -
5.87
- -
- -
Return on Capital (%)
- -
46.6
29.62
18.49
6.6
1.75
2.33
7.08
- -
12.3
- -
- -
Return on Common Equity (%)
- -
71.7
33.52
19.63
7.66
1.71
2.82
8.36
-31.05
14.28
-22.99
-21.39

Capital Structure

SEK

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
1,067
959
979
LT Borrowings
1,108
366
700
LT Finance Leases
337
322
365
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
223
223
222
Market Capitalization
13,457
10,775
14,021

Working Capital

SEK

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
10,066
9,088
9,581
Cash, Cash Equivalents & STI
4,876
4,957
4,997
Accounts Receivable, Net
2,581
1,846
2,104
Inventories
822
785
941
Total Current Liabilities
5,770
5,483
5,745
Payables & Accruals
- -
- -
- -
ST Debt
1,067
959
979
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
139.68%
2.37%
-37.39%
Free Cash Flow
-1,341.47%
-3,639.84%
-37.81%
Net Income, GAAP
-0.46%
-48.41%
-197.57%
Sales/Revenue/Turnover
127.08%
26.99%
-25.37%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
4,893
4,726
6,985
5,177
21,314
2026
3,171
3,850
5,176
3,931
15,906
2027
3,943
- -
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
-10.81
-1.89
4.81
36.26
28.95
2026
-1.98
-0.1
6.8
-32.05
-27.71
2027
0.18
- -
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -

Company Description

CEO
Philip Timo Rogers
Full Time Employees
6,096
Sector
Technology services
Industry
Packaged software
Address
Tullhusgatan 1B Karlstad VM Sweden 652 09
IPO Date
Nov 22, 2016
Business
Embracer Group AB (publ) is a Swedish video game and media holding company that develops, publishes, and distributes PC, console, mobile, VR, and tabletop games worldwide; publishes films and comic books; and trades card games through its operative groups including THQ Nordic, PLAION, Coffee Stain, DECA Games, Dark Horse, Freemode, and Crystal Dynamics – Eidos. Founded in 1990 and headquartered in Karlstad, Sweden, the company operates 69 internal game development studios, employs nearly 7,000 people across nearly 30 countries, and maintains an extensive catalog of over 450 owned or controlled franchises such as Kingdom Come: Deliverance, Darksiders, and Satisfactory. It serves gamers, entertainment consumers, and collectors via digital platforms, physical retail, and direct-to-consumer channels in segments spanning PC/console games, mobile games, tabletop games, and entertainment services. The company pursues a decentralized structure empowering entrepreneurial operative groups while focusing on IP preservation, organic growth, and strategic optimization. Embracer Group continues its multi-year transformation announced in April 2024, separating into three standalone publicly listed entities on Nasdaq Stockholm: Asmodee Group (spun off and trading independently since February 2025), Coffee Stain Group, and Fellowship Entertainment (formerly Middle-earth Enterprises and others, with a planned name change); Lars Wingefors AB establishes a private holding company, Embracer AB, to retain shares in these entities and potentially others. Recent divestitures include Arc Games and Cryptic Studios to Project Golden Arc for $30 million in November 2025 as part of asset optimization, alongside a comprehensive restructuring program through FY 2024/25 that reduced headcount by 1,857, cut capex by at least SEK 2.9 billion, and improved cash flow; Kingdom Come: Deliverance II launched successfully in February 2025, exceeding expectations and bolstering the IP portfolio. In January 2025, it executed a 1:6 reverse share split to consolidate shares.

Company News

  • Reviewing Embracer Group AB (publ) (OTCMKTS:THQQF) & TKO Group (NYSE:TKO)

  • Embracer Group AB (publ) (EBCRY) Q4 2026 Earnings Call Transcript

  • Embracer Group AB (publ) (EBCRY) Q3 2026 Earnings Call Transcript

  • Embracer Group AB (publ) (OTCMKTS:THQQF) Stock Price Down 5.9% – Here’s Why

  • Embracer Group AB (publ) (EBCRY) Embracer Group AB (publ) - Analyst/Investor Day Transcript

  • Embracer Group AB (publ) (EBCRY) Q2 2026 Earnings Call Transcript

  • Embracer Group AB (publ) (EBCRY) Embracer Group AB (publ) - Shareholder/Analyst Call Transcript

  • Embracer: 'Kingdom Come: Deliverance II' Doing Well

  • Embracer upgraded to Buy from Hold at Kepler Cheuvreux

  • Embracer: Easy Comp And Great 'Kingdom Come' Release To Juice Q4

  • Embracer Group AB (publ) (THQQF) Q3 2024/2025 Earnings Call Transcript

  • Embracer Group AB (THQQF) Q2 2025 Earnings Call Transcript

  • Embracer Group AB (publ) (THQQF) Q1 2025 Earnings Call Transcript

  • Embracer: Space Marine 40k II Has Potential, They Own Middle-Earth

  • Embracer Group AB (Publ) (THQQF) Q2 2024 Earnings Call Transcript

  • Embracer Group: Why This Great Company Remains Highly Attractive

  • Embracer Group AB (Publ) (THQQF) Q1 2024 Earnings Call Transcript

  • Embracer Group: Forging An Ecosystem Of Gaming Products

  • Embracer Group AB (publ) (THQQF) Q4 2022 Earnings Call Transcript

  • 3 Good Stocks to Buy Before 2022 Ends