M
MAG Interactive AB (publ)
LSE:0GJ1
MAG Interactive AB (publ)
LSE:0GJ1
Price:
25.4031
SEK
10.45%
Market Closed
Market Cap:
kr672m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
MAG Interactive AB (publ)
LSE:0GJ1
|
SE |
|
H
|
Hui Lyu Ecological Technology Groups Co Ltd
SZSE:001267
|
CN |
|
Chengdu Jiafaantai Education Technology Co Ltd
SZSE:300559
|
CN |
|
Yankershop Food Co Ltd
SZSE:002847
|
CN |
|
ACCO Brands Corp
NYSE:ACCO
|
US |
Income Statement
Earnings Waterfall
MAG Interactive AB (publ)
MAG Interactive AB (publ)
Income Statement
MAG Interactive AB (publ)
MAG Interactive AB (publ)
Currency: SEK
| Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
260
N/A
|
253
-3%
|
245
-3%
|
221
-10%
|
217
-2%
|
204
-6%
|
186
-9%
|
184
-2%
|
173
-6%
|
180
+4%
|
189
+5%
|
206
+9%
|
218
+6%
|
233
+7%
|
255
+9%
|
272
+6%
|
287
+5%
|
293
+2%
|
298
+1%
|
307
+3%
|
328
+7%
|
355
+8%
|
375
+5%
|
372
-1%
|
362
-3%
|
342
-6%
|
317
-7%
|
299
-6%
|
283
-5%
|
276
-3%
|
271
-2%
|
263
-3%
|
276
+5%
|
278
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4)
|
(1)
|
(3)
|
(4)
|
20
|
(4)
|
(4)
|
(7)
|
24
|
5
|
16
|
27
|
(1)
|
31
|
32
|
34
|
1
|
12
|
5
|
(5)
|
30
|
(2)
|
(2)
|
0
|
34
|
6
|
7
|
20
|
46
|
41
|
50
|
48
|
47
|
46
|
|
| Gross Profit |
257
N/A
|
252
-2%
|
242
-4%
|
217
-10%
|
237
+9%
|
200
-15%
|
182
-9%
|
177
-3%
|
197
+11%
|
185
-6%
|
205
+11%
|
232
+14%
|
217
-7%
|
264
+22%
|
288
+9%
|
306
+6%
|
287
-6%
|
306
+6%
|
302
-1%
|
302
+0%
|
358
+18%
|
353
-1%
|
373
+6%
|
372
0%
|
396
+6%
|
348
-12%
|
325
-7%
|
320
-2%
|
330
+3%
|
317
-4%
|
321
+1%
|
311
-3%
|
322
+4%
|
324
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(253)
|
(253)
|
(252)
|
(225)
|
(304)
|
(219)
|
(205)
|
(205)
|
(216)
|
(203)
|
(218)
|
(247)
|
(235)
|
(280)
|
(301)
|
(310)
|
(283)
|
(292)
|
(279)
|
(270)
|
(349)
|
(324)
|
(392)
|
(394)
|
(397)
|
(328)
|
(317)
|
(317)
|
(334)
|
(326)
|
(314)
|
(310)
|
(286)
|
(338)
|
|
| Selling, General & Administrative |
(233)
|
(229)
|
(226)
|
(200)
|
(204)
|
(188)
|
(174)
|
(173)
|
(156)
|
(161)
|
(166)
|
(185)
|
(198)
|
(205)
|
(221)
|
(225)
|
(234)
|
(227)
|
(221)
|
(221)
|
(295)
|
(307)
|
(337)
|
(339)
|
(341)
|
(384)
|
(373)
|
(372)
|
(276)
|
(291)
|
(269)
|
(257)
|
(276)
|
(280)
|
|
| Depreciation & Amortization |
(21)
|
(22)
|
(23)
|
(21)
|
(27)
|
(26)
|
(26)
|
(26)
|
(24)
|
(27)
|
(31)
|
(35)
|
(38)
|
(41)
|
(44)
|
(46)
|
(50)
|
(51)
|
(53)
|
(54)
|
(54)
|
(55)
|
(55)
|
(56)
|
(56)
|
(64)
|
(65)
|
(64)
|
(58)
|
(59)
|
(60)
|
(61)
|
(12)
|
(49)
|
|
| Other Operating Expenses |
0
|
(3)
|
(3)
|
(3)
|
(74)
|
(5)
|
(5)
|
(6)
|
(37)
|
(15)
|
(21)
|
(27)
|
0
|
(34)
|
(36)
|
(39)
|
0
|
(14)
|
(5)
|
5
|
0
|
37
|
1
|
1
|
0
|
120
|
120
|
119
|
0
|
24
|
15
|
8
|
3
|
(9)
|
|
| Operating Income |
4
N/A
|
(1)
N/A
|
(10)
-720%
|
(7)
+23%
|
(67)
-804%
|
(19)
+72%
|
(23)
-21%
|
(28)
-23%
|
(20)
+30%
|
(18)
+10%
|
(14)
+23%
|
(15)
-8%
|
(19)
-26%
|
(16)
+15%
|
(13)
+17%
|
(4)
+72%
|
4
N/A
|
14
+242%
|
23
+72%
|
33
+40%
|
10
-71%
|
29
+209%
|
(18)
N/A
|
(21)
-15%
|
(1)
+95%
|
20
N/A
|
8
-62%
|
2
-72%
|
(4)
N/A
|
(9)
-116%
|
7
N/A
|
1
-85%
|
36
+3 383%
|
(14)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
(1)
|
(1)
|
1
|
1
|
1
|
3
|
2
|
3
|
1
|
0
|
(2)
|
(5)
|
(0)
|
(0)
|
(0)
|
2
|
1
|
4
|
5
|
11
|
3
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
(0)
|
0
|
(2)
|
|
| Non-Reccuring Items |
(2)
|
(38)
|
(52)
|
(51)
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(48)
|
0
|
|
| Total Other Income |
0
|
(0)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
1
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
4
N/A
|
(39)
N/A
|
(62)
-58%
|
(58)
+7%
|
(65)
-13%
|
(32)
+51%
|
(20)
+36%
|
(26)
-29%
|
(17)
+34%
|
(17)
+2%
|
(14)
+18%
|
(18)
-26%
|
(23)
-29%
|
(21)
+9%
|
(18)
+14%
|
(8)
+56%
|
6
N/A
|
15
+133%
|
27
+85%
|
38
+40%
|
17
-54%
|
(3)
N/A
|
(17)
-448%
|
(19)
-13%
|
1
N/A
|
21
+2 270%
|
9
-57%
|
3
-65%
|
(4)
N/A
|
(6)
-53%
|
10
N/A
|
1
-92%
|
(11)
N/A
|
(16)
-37%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(1)
|
(4)
|
(4)
|
5
|
7
|
11
|
13
|
3
|
4
|
3
|
4
|
5
|
6
|
5
|
3
|
1
|
(4)
|
(6)
|
(8)
|
(6)
|
(1)
|
3
|
3
|
(0)
|
(5)
|
(2)
|
(1)
|
0
|
1
|
(2)
|
(1)
|
2
|
3
|
|
| Income from Continuing Operations |
1
|
(41)
|
(66)
|
(62)
|
(60)
|
(25)
|
(9)
|
(13)
|
(14)
|
(13)
|
(11)
|
(14)
|
(17)
|
(15)
|
(12)
|
(5)
|
7
|
11
|
21
|
29
|
11
|
(4)
|
(15)
|
(16)
|
1
|
16
|
7
|
2
|
(3)
|
(5)
|
7
|
0
|
(9)
|
(13)
|
|
| Net Income (Common) |
1
N/A
|
(41)
N/A
|
(66)
-61%
|
(62)
+6%
|
(60)
+4%
|
(25)
+58%
|
(9)
+64%
|
(13)
-47%
|
(14)
-5%
|
(13)
+5%
|
(11)
+17%
|
(14)
-27%
|
(17)
-26%
|
(15)
+16%
|
(12)
+15%
|
(5)
+63%
|
7
N/A
|
11
+55%
|
21
+90%
|
29
+42%
|
11
-62%
|
(4)
N/A
|
(15)
-300%
|
(16)
-12%
|
1
N/A
|
16
+2 786%
|
7
-59%
|
2
-70%
|
(3)
N/A
|
(5)
-53%
|
7
N/A
|
0
-98%
|
(9)
N/A
|
(13)
-35%
|
|
| EPS (Diluted) |
0.03
N/A
|
-2.08
N/A
|
-2.54
-22%
|
-2.35
+7%
|
-2.27
+3%
|
-0.97
+57%
|
-0.34
+65%
|
-0.5
-47%
|
-0.52
-4%
|
-0.49
+6%
|
-0.41
+16%
|
-0.52
-27%
|
-0.66
-27%
|
-0.56
+15%
|
-0.47
+16%
|
-0.17
+64%
|
0.25
N/A
|
0.38
+52%
|
0.73
+92%
|
1.1
+51%
|
0.43
-61%
|
-0.15
N/A
|
-0.55
-267%
|
-0.61
-11%
|
0.02
N/A
|
0.61
+2 950%
|
0.25
-59%
|
0.07
-72%
|
-0.12
N/A
|
-0.19
-58%
|
0.27
N/A
|
0
N/A
|
-0.36
N/A
|
-0.48
-33%
|
|
Switch to:
Switch to:
See Also
Discover More
