Loading...
OTCM
EBCRY
Market cap2.40bUSD
Nov 22, Last price  
10.25USD
Name

THQ Nordic AB

Chart & Performance

D1W1MN
P/E
—
P/S
0.49
EPS
—
Div Yield, %
—
Shrs. gr., 5y
18.51%
Rev. gr., 5y
48.96%
Revenues
42.21b
+12.06%
102,317,000178,000,000212,900,000301,878,000507,525,0005,754,100,0005,249,400,0005,249,400,0009,024,200,00037,665,000,00042,206,000,000
Net income
-18.18b
L
-369,00052,200,00051,238,00071,947,000139,200,000397,400,000284,900,000287,000,000287,000,0004,454,000,000-18,177,000,000
CFO
7.89b
+46.54%
060,400,000109,900,00099,236,000179,100,0001,356,400,0001,728,400,0001,728,400,0003,899,000,0005,383,000,0007,888,000,000
Earnings
Aug 13, 2025

Profile

Embracer Group AB (publ), together with its subsidiaries, develops and publishes PC, console, mobile, VR, and board games for the games market worldwide. The company has a catalogue of approximately 850 owned franchises, such as Saints Row, Goat Simulator, Dead Island, Darksiders, Metro, MX vs ATV, Kingdoms of Amalur, TimeSplitters, Satisfactory, Wreckfest, Insurgency, World War Z, and Borderlands, and others. It also publishes films and comics. It distributes games through retailers and digital distributors. The company was formerly known as THQ Nordic AB (publ) and changed its name to Embracer Group AB (publ) in October 2019. Embracer Group AB (publ) was incorporated in 1999 and is headquartered in Karlstad, Sweden.
URL
https://embracer.com/
IPO date
Nov 22, 2016
Employees
16,605
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032017‑122016‑122015‑12
Income
Revenues
42,206,000
12.06%
37,665,000
317.38%
Cost of revenue
11,422,000
12,355,000
Unusual Expense (Income)
NOPBT
30,784,000
25,310,000
NOPBT Margin
72.94%
67.20%
Operating Taxes
(558,000)
553,000
Tax Rate
2.18%
NOPAT
31,342,000
24,757,000
Net income
(18,177,000)
-508.11%
4,454,000
1,451.92%
Dividends
Dividend yield
Proceeds from repurchase of equity
2,000,000
10,335,000
BB yield
-13.03%
Debt
Debt current
9,362,000
1,144,000
Long-term debt
13,224,000
22,092,000
Deferred revenue
3,753,000
Other long-term liabilities
10,517,000
12,843,000
Net debt
18,991,000
18,278,000
Cash flow
Cash from operating activities
7,888,000
5,383,000
CAPEX
(317,000)
(6,995,000)
Cash from investing activities
(9,954,000)
(15,489,000)
Cash from financing activities
832,000
8,501,000
FCF
23,352,000
26,690,100
Balance
Cash
3,341,000
4,680,000
Long term investments
254,000
278,000
Excess cash
1,484,700
3,074,750
Stockholders' equity
(14,275,000)
8,835,000
Invested Capital
98,456,000
92,025,250
ROIC
32.91%
40.51%
ROCE
36.57%
24.56%
EV
Common stock shares outstanding
1,190,000
1,081,000
Price
12.90
 
Market cap
15,351,000
 
EV
34,406,000
EBITDA
52,580,000
31,790,000
EV/EBITDA
0.65
Interest
1,696,000
920,000
Interest/NOPBT
5.51%
3.63%