MAGI.ST STO
MAG Interactive AB (publ)
1W: +1.6%
1M: +10.3%
3M: +23.6%
YTD: +61.3%
1Y: -38.6%
3Y: -34.3%
5Y: -68.2%
kr 9.00 ($0.89)
+0.14 (+1.58%)
Weekly Expected Move ±4.7%
kr 8
kr 9
kr 9
kr 9
kr 10
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$276M
-2.7% ▼
5Y CAGR: +4.9%
Gross Profit
$25M
-89.0% ▼
5Y CAGR: -27.4%
Operating Income
-$16M
-236.5% ▼
Net Income
-$9M
-192.7% ▼
EPS (Diluted)
$-0.36
-200.0% ▼
EBITDA
$13M
-77.0% ▼
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $287M | $328M | $362M | $283M | $276M |
| YoY Growth | +31.7% | +14.4% | +10.5% | -21.7% | -2.7% |
| Cost of Revenue | $103M | $130M | $172M | $61M | $251M |
| Gross Profit | $183M | $198M | $190M | $222M | $25M |
| Gross Margin | 63.9% | 60.4% | 52.6% | 78.4% | 8.9% |
| R&D Expenses | $27M | $31M | $33M | $0 | $40M |
| SG&A Expenses | $34M | $32M | $135M | $41M | $0 |
| Operating Expenses | $179M | $192M | $191M | $227M | $40M |
| Operating Income | $7M | $54M | $21K | -$5M | -$16M |
| Operating Margin | 2.6% | 16.6% | 0.0% | -1.6% | -5.6% |
| Interest Expense | $1M | $1M | $1M | $2M | $4M |
| Income Before Tax | $6M | $17M | $881K | -$4M | -$11M |
| Tax Expense | -$764K | $6M | $320K | -$485K | -$2M |
| Net Income | $7M | $11M | $561K | -$3M | -$9M |
| Net Margin | 2.5% | 3.4% | 0.2% | -1.1% | -3.4% |
| EPS (Diluted) | $0.25 | $0.40 | $0.02 | $-0.12 | $-0.36 |
| EBITDA | $57M | $73M | $25M | $58M | $13M |
| Shares Outstanding | 28M | 28M | 26M | 26M | 26M |