THQQF
Embracer Group AB (publ)
Price Chart
Latest Quote
$7.52
+0.00 (+0.00%)
Current Price
| Previous Close | $7.52 |
| Open | $6.90 |
| Day High | $6.90 |
| Day Low | $6.90 |
| Volume | 1,000 |
Stock Information
Note: Financial values converted from SEK to USD
| Shares Outstanding | 213.85M |
| Sector | Communication Services |
| Industry | Electronic Gaming & Multimedia |
| Market Cap | $1.68B |
| EPS (TTM) | $-3.51 |
| Exchange | PNK |
đ Comprehensive Analysis
Company Data
| Book/sh | $134.65 |
| Employees | 1K |
Financial Ratios
| Quick Ratio | 1.81 |
| Current Ratio | 1.97 |
| EPS Growth TTM | 59.30% |
Returns & Margins
| ROA | 1.64% |
| ROE | 7.83% |
| Gross Margin | 48.94% |
| Profit Margin | 5.71% |
Ownership
| Insider Ownership | 33.95% |
| Institutional Ownership | 45.95% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| P/B | 0.06 |
Analyst Data
| Recommendation | none |
Technical Indicators
| SMA20 | $7.21 |
| SMA50 | $6.51 |
| SMA200 | $7.88 |
| RSI | 100.00 |
| ATR | 0.0559 |
| Shares Float | 102.39M |
| Volatility | 0.91 |
Performance History
| Week | +0.00% |
| Month | +11.61% |
| Quarter | +42.07% |
| 6 Months | -25.91% |
| YTD | +14.11% |
| Year | -33.06% |
| 3 Years | +0.27% |
| 5 Years | -83.98% |
| 10 Years | -44.65% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-04 | $7.52 | 0 |
| 2026-06-03 | $7.52 | 0 |
| 2026-06-02 | $7.52 | 0 |
| 2026-06-01 | $7.52 | 0 |
| 2026-05-29 | $7.52 | 0 |
| 2026-05-28 | $7.52 | 0 |
| 2026-05-27 | $7.52 | 0 |
| 2026-05-26 | $7.52 | 0 |
| 2026-05-22 | $7.52 | 0 |
| 2026-05-21 | $7.52 | 0 |
| 2026-05-20 | $7.52 | 300 |
| 2026-05-19 | $7.52 | 200 |
| 2026-05-18 | $6.74 | 0 |
| 2026-05-15 | $6.74 | 0 |
| 2026-05-14 | $6.74 | 0 |
| 2026-05-13 | $6.74 | 0 |
| 2026-05-12 | $6.74 | 0 |
| 2026-05-11 | $6.74 | 0 |
| 2026-05-08 | $6.74 | 0 |
| 2026-05-07 | $6.74 | 0 |
| 2026-05-06 | $6.74 | 0 |
| 2026-05-05 | $6.74 | 0 |
About Embracer Group AB (publ)
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 operates through, PC/Console Games, Mobile Games, and Entertainment and Services. The company also publishes films and comic books, as well as engages in the trading of card games. It distributes games through retailers, physical stores, 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 founded in 1990 and is headquartered in Karlstad, Sweden.
đ° Latest News
3 European Stocks That May Be Undervalued In May 2026
Simply Wall St. âĸ 2026-05-22T05:38:09Z
European Growth Stocks With High Insider Ownership To Watch In May 2026
Simply Wall St. âĸ 2026-05-22T05:35:45Z
Exploring High Growth Tech Stocks for Global Market Expansion
Simply Wall St. âĸ 2026-05-21T09:38:36Z
Embracer Group AB (THQQF) Q4 2026 Earnings Call Highlights: Navigating Challenges with ...
GuruFocus.com âĸ 2026-05-20T15:00:22ZEmbracer's Warhorse Studios to develop game set in the world of Lord of the Rings
Reuters âĸ 2026-05-20T10:36:01ZEmbracer Group AB (publ) Q4 Earnings Call Highlights
MarketBeat âĸ 2026-05-20T09:06:46Z
Global Undervalued Small Caps With Insider Action For May 2026
Simply Wall St. âĸ 2026-05-13T09:39:49Z
European Insider Action Highlights 3 Undervalued Small Caps To Consider
Simply Wall St. âĸ 2026-05-13T05:39:48Z
European Small Caps With Insider Buying Highlighting Undervalued Opportunities
Simply Wall St. âĸ 2026-05-08T05:39:36Z
European Undervalued Small Caps With Insider Action For May 2026
Simply Wall St. âĸ 2026-05-07T05:39:36Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $3,986,000,000 | $2,314,000,000 | $9,980,000,000 | $2,404,000,000 |
| Cost Of Revenue | $3,986,000,000 | $2,314,000,000 | $9,980,000,000 | $2,404,000,000 |
| Total Revenue | $22,370,000,000 | $27,409,000,000 | $37,665,000,000 | $17,067,000,000 |
| Operating Revenue | $22,370,000,000 | $27,409,000,000 | $37,665,000,000 | $17,067,000,000 |
| Expenses | ||||
| Interest Expense | $732,000,000 | $1,461,000,000 | $969,000,000 | $153,000,000 |
| Total Expenses | $22,249,000,000 | $27,530,000,000 | $37,446,000,000 | $18,286,000,000 |
| Net Non Operating Interest Income Expense | $-608,000,000 | $-1,393,000,000 | $-918,000,000 | $-149,000,000 |
| Total Other Finance Cost | $-18,000,000 | $-19,000,000 | $-12,000,000 | $63,900,000 |
| Interest Expense Non Operating | $732,000,000 | $1,461,000,000 | $969,000,000 | $153,000,000 |
| Operating Expense | $18,263,000,000 | $25,216,000,000 | $27,466,000,000 | $15,882,000,000 |
| Other Operating Expenses | $5,462,000,000 | $7,314,000,000 | $8,813,000,000 | $4,753,000,000 |
| General And Administrative Expense | - | - | - | $4,938,400,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $2,543,000,000 | $-13,339,000,000 | $4,454,000,000 | $976,000,000 |
| Net Interest Income | $-608,000,000 | $-1,393,000,000 | $-918,000,000 | $-149,000,000 |
| Interest Income | $106,000,000 | $49,000,000 | $39,000,000 | $4,000,000 |
| Normalized Income | $2,455,920,000 | $2,863,160,000 | $436,865,404 | $-683,460,000 |
| Net Income From Continuing And Discontinued Operation | $5,963,000,000 | $-18,177,000,000 | $4,454,000,000 | $976,000,000 |
| Total Operating Income As Reported | $3,535,000,000 | $-14,400,000,000 | $194,000,000 | $-1,126,000,000 |
| Net Income Common Stockholders | $5,963,000,000 | $-18,177,000,000 | $4,454,000,000 | $976,000,000 |
| Net Income | $5,963,000,000 | $-18,177,000,000 | $4,454,000,000 | $976,000,000 |
| Net Income Including Noncontrolling Interests | $5,963,000,000 | $-18,178,000,000 | $4,462,000,000 | $967,000,000 |
| Net Income Discontinuous Operations | $3,420,000,000 | $-4,838,000,000 | - | - |
| Net Income Continuous Operations | $2,543,000,000 | $-13,339,000,000 | $4,462,000,000 | $967,000,000 |
| Pretax Income | $2,648,000,000 | $-13,690,000,000 | $5,015,000,000 | $1,659,000,000 |
| Special Income Charges | $3,973,000,000 | $-12,614,000,000 | $3,354,000,000 | $2,090,000,000 |
| Interest Income Non Operating | $106,000,000 | $49,000,000 | $39,000,000 | $4,000,000 |
| Operating Income | $121,000,000 | $-121,000,000 | $219,000,000 | $-1,219,000,000 |
| Depreciation And Amortization In Income Statement | $4,665,000,000 | $6,155,000,000 | $6,523,000,000 | $2,793,000,000 |
| Depreciation Income Statement | $-243,000,000 | $-329,000,000 | $6,523,000,000 | $2,793,000,000 |
| Gross Profit | $18,384,000,000 | $25,095,000,000 | $27,685,000,000 | $14,663,000,000 |
| Per Share | ||||
| Diluted EPS | $28.87 | $-91.68 | $25.02 | $6.36 |
| Basic EPS | $28.88 | $-91.68 | $25.02 | $6.48 |
| Other | ||||
| Tax Effect Of Unusual Items | $158,920,000 | $-756,840,000 | $497,865,404 | $430,540,000 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $4,949,000,000 | $9,848,000,000 | $7,992,000,000 | $2,515,000,000 |
| Total Unusual Items | $7,700,000,000 | $-8,269,000,000 | $4,515,000,000 | $2,090,000,000 |
| Total Unusual Items Excluding Goodwill | $3,973,000,000 | $-12,614,000,000 | $4,515,000,000 | $2,090,000,000 |
| Reconciled Depreciation | $9,269,000,000 | $13,808,000,000 | $6,480,000,000 | $2,793,000,000 |
| EBITDA (Bullshit earnings) | $12,649,000,000 | $1,579,000,000 | $12,507,000,000 | $4,605,000,000 |
| EBIT | $3,380,000,000 | $-12,229,000,000 | $5,984,000,000 | $1,812,000,000 |
| Diluted Average Shares | $207,000,000 | $198,000,000 | $180,166,666 | $153,500,000 |
| Basic Average Shares | $206,000,000 | $198,000,000 | $178,166,666 | $150,833,333 |
| Diluted NI Availto Com Stockholders | $5,963,000,000 | $-18,177,000,000 | $4,454,000,000 | $976,000,000 |
| Otherunder Preferred Stock Dividend | $0 | $0 | $0 | $0 |
| Minority Interests | $0 | $1,000,000 | $-8,000,000 | $9,000,000 |
| Tax Provision | $105,000,000 | $-351,000,000 | $553,000,000 | $692,000,000 |
| Other Special Charges | $-7,966,000,000 | $6,731,000,000 | $-20,000,000 | $-26,000,000 |
| Impairment Of Capital Assets | $842,000,000 | $3,271,000,000 | - | - |
| Restructuring And Mergern Acquisition | $-576,000,000 | $-1,733,000,000 | $-3,334,000,000 | $948,000,000 |
| Amortization | $4,908,000,000 | $6,484,000,000 | - | - |
| Selling General And Administration | - | - | - | $4,938,400,000 |
Fetched: 2026-02-02
Balance Sheet (Annual)
| Metric | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $4,449,000,000 | $-15,828,000,000 | $-29,435,000,000 | $-32,047,000,000 |
| Total Assets | $42,134,000,000 | $95,696,000,000 | $116,071,000,000 | $92,420,000,000 |
| Total Non Current Assets | $30,215,000,000 | $73,008,000,000 | $99,073,000,000 | $77,493,000,000 |
| Other Non Current Assets | $1,000,000 | - | - | $1,000,000 |
| Non Current Deferred Taxes Assets | $1,665,000,000 | $1,776,000,000 | $1,777,000,000 | $1,280,000,000 |
| Investmentin Financial Assets | $58,000,000 | $52,000,000 | $43,000,000 | $44,000,000 |
| Goodwill And Other Intangible Assets | $26,684,000,000 | $68,247,000,000 | $94,103,000,000 | $73,994,000,000 |
| Other Intangible Assets | $14,311,000,000 | $37,037,000,000 | $45,579,000,000 | $31,370,000,000 |
| Current Assets | $11,918,000,000 | $22,688,000,000 | $16,998,000,000 | $14,927,000,000 |
| Assets Held For Sale Current | $0 | $6,911,000,000 | $0 | - |
| Prepaid Assets | $668,000,000 | $883,000,000 | $1,195,000,000 | $377,000,000 |
| Inventory | $707,000,000 | $3,451,000,000 | $4,301,000,000 | $2,775,000,000 |
| Other Receivables | $1,545,000,000 | $2,833,000,000 | $1,252,000,000 | $1,559,000,000 |
| Taxes Receivable | $270,000,000 | $309,000,000 | $317,000,000 | - |
| Accounts Receivable | $1,631,000,000 | $4,960,000,000 | $5,253,000,000 | $4,406,000,000 |
| Gross Accounts Receivable | $1,631,000,000 | $4,356,000,000 | - | - |
| Cash Cash Equivalents And Short Term Investments | $7,097,000,000 | $3,341,000,000 | $4,680,000,000 | $5,810,000,000 |
| Cash And Cash Equivalents | $7,097,000,000 | $3,341,000,000 | $4,662,000,000 | $5,810,000,000 |
| Allowance For Doubtful Accounts Receivable | - | $-152,000,000 | - | - |
| Cash Financial | - | - | $4,662,000,000 | $5,810,000,000 |
| Cash Equivalents | - | - | - | $5,809,800,000 |
| Debt | ||||
| Total Debt | $2,351,000,000 | $21,181,000,000 | $21,748,000,000 | $21,278,000,000 |
| Long Term Debt And Capital Lease Obligation | $1,557,000,000 | $11,819,000,000 | $20,604,000,000 | $13,818,000,000 |
| Long Term Debt | $1,119,000,000 | $10,795,000,000 | $19,560,000,000 | $13,018,000,000 |
| Current Debt And Capital Lease Obligation | $794,000,000 | $9,362,000,000 | $1,144,000,000 | $7,460,000,000 |
| Current Debt | $545,000,000 | $8,981,000,000 | $700,000,000 | $7,163,000,000 |
| Net Debt | - | $16,435,000,000 | $15,598,000,000 | $14,371,000,000 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $10,937,000,000 | $43,213,000,000 | $51,350,000,000 | $50,245,000,000 |
| Total Non Current Liabilities Net Minority Interest | $4,576,000,000 | $22,336,000,000 | $37,201,000,000 | $33,612,000,000 |
| Other Non Current Liabilities | $923,000,000 | $2,161,000,000 | $4,879,000,000 | $8,597,000,000 |
| Derivative Product Liabilities | $0 | $1,496,000,000 | $2,905,000,000 | $4,259,000,000 |
| Non Current Deferred Taxes Liabilities | $1,226,000,000 | $5,885,000,000 | $7,965,000,000 | $6,170,000,000 |
| Current Liabilities | $6,361,000,000 | $20,877,000,000 | $14,149,000,000 | $16,633,000,000 |
| Other Current Liabilities | $993,000,000 | $1,599,000,000 | $2,288,000,000 | $1,713,000,000 |
| Payables | $1,572,000,000 | $2,858,000,000 | $3,503,000,000 | $4,157,000,000 |
| Total Tax Payable | $365,000,000 | $499,000,000 | $638,000,000 | $555,000,000 |
| Accounts Payable | $1,207,000,000 | $2,197,000,000 | $2,809,000,000 | $3,602,000,000 |
| Other Payable | - | $162,000,000 | $56,000,000 | $47,500,000 |
| Equity | ||||
| Common Stock Equity | $31,133,000,000 | $52,419,000,000 | $64,668,000,000 | $41,947,000,000 |
| Total Equity Gross Minority Interest | $31,197,000,000 | $52,483,000,000 | $64,721,000,000 | $42,175,000,000 |
| Stockholders Equity | $31,133,000,000 | $52,419,000,000 | $64,668,000,000 | $41,947,000,000 |
| Other Equity Interest | $1,000,000 | - | - | - |
| Retained Earnings | $-31,921,000,000 | $-14,341,000,000 | $3,835,000,000 | $-612,000,000 |
| Long Term Equity Investment | $246,000,000 | $254,000,000 | $253,000,000 | $134,000,000 |
| Investments In Other Ventures Under Equity Method | - | - | - | $43,100,000 |
| Other | ||||
| Treasury Shares Number | $84,962 | $0 | - | - |
| Ordinary Shares Number | $225,034,745 | $223,256,792 | $209,873,694 | $188,577,006 |
| Share Issued | $225,119,707 | $223,256,792 | $209,873,694 | $188,577,006 |
| Tangible Book Value | $4,449,000,000 | $-15,828,000,000 | $-29,435,000,000 | $-32,047,000,000 |
| Invested Capital | $32,797,000,000 | $72,195,000,000 | $84,928,000,000 | $62,128,000,000 |
| Working Capital | $5,557,000,000 | $1,811,000,000 | $2,849,000,000 | $-1,706,000,000 |
| Capital Lease Obligations | $687,000,000 | $1,405,000,000 | $1,488,000,000 | $1,097,000,000 |
| Total Capitalization | $32,252,000,000 | $63,214,000,000 | $84,228,000,000 | $54,965,000,000 |
| Minority Interest | $64,000,000 | $64,000,000 | $53,000,000 | $228,000,000 |
| Additional Paid In Capital | $62,061,000,000 | $60,932,000,000 | $55,886,000,000 | $42,433,000,000 |
| Capital Stock | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
| Common Stock | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
| Non Current Pension And Other Postretirement Benefit Plans | $684,000,000 | $923,000,000 | $730,000,000 | $613,000,000 |
| Long Term Capital Lease Obligation | $438,000,000 | $1,024,000,000 | $1,044,000,000 | $800,000,000 |
| Long Term Provisions | $186,000,000 | $52,000,000 | $118,000,000 | $155,000,000 |
| Current Capital Lease Obligation | $249,000,000 | $381,000,000 | $444,000,000 | $297,000,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $681,000,000 | $941,000,000 | $1,172,000,000 | $279,000,000 |
| Available For Sale Securities | $58,000,000 | $52,000,000 | $43,000,000 | $44,000,000 |
| Investmentsin Associatesat Cost | $246,000,000 | $254,000,000 | $253,000,000 | $134,000,000 |
| Goodwill | $12,373,000,000 | $31,210,000,000 | $48,524,000,000 | $42,624,000,000 |
| Net PPE | $1,172,000,000 | $2,230,000,000 | $2,571,000,000 | $1,782,000,000 |
| Accumulated Depreciation | $-128,000,000 | $-413,000,000 | $-521,000,000 | $-239,000,000 |
| Gross PPE | $1,300,000,000 | $2,643,000,000 | $3,092,000,000 | $2,021,000,000 |
| Construction In Progress | $6,000,000 | $140,000,000 | $98,000,000 | $130,000,000 |
| Other Properties | $1,172,000,000 | - | $950,000,000 | $581,000,000 |
| Machinery Furniture Equipment | $298,000,000 | $651,000,000 | $950,000,000 | $581,000,000 |
| Buildings And Improvements | $775,000,000 | $1,576,000,000 | $1,758,000,000 | $1,157,000,000 |
| Land And Improvements | $221,000,000 | $276,000,000 | $286,000,000 | $153,000,000 |
| Properties | $0 | $0 | $0 | $0 |
| Finished Goods | $627,000,000 | $3,278,000,000 | $4,202,000,000 | $2,766,000,000 |
| Work In Process | $78,000,000 | $157,000,000 | $80,000,000 | $0 |
| Raw Materials | $2,000,000 | $16,000,000 | $19,000,000 | $9,000,000 |
| Other Short Term Investments | - | - | $18,000,000 | - |
| Current Provisions | - | - | - | $1,210,800,000 |
Fetched: 2026-02-02
Cash Flow Statement (Annual)
| Metric | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-252,000,000 | $-1,377,000,000 | $-1,612,000,000 | $9,000,000 |
| Operating Activities | ||||
| Operating Cash Flow | $3,492,000,000 | $5,694,000,000 | $5,383,000,000 | $4,070,000,000 |
| Investing Activities | ||||
| Capital Expenditure | $-3,744,000,000 | $-7,071,000,000 | $-6,995,000,000 | $-4,061,000,000 |
| Investing Cash Flow | $14,016,000,000 | $-9,645,000,000 | $-15,489,000,000 | $-37,331,000,000 |
| Net Other Investing Changes | - | - | $1,000,000 | - |
| Financing Activities | ||||
| Issuance Of Capital Stock | $0 | $2,000,000,000 | $10,335,000,000 | $6,310,000,000 |
| Financing Cash Flow | $-12,648,000,000 | $2,741,000,000 | $8,501,000,000 | $24,868,000,000 |
| Net Other Financing Charges | $5,176,000,000 | $1,623,000,000 | - | - |
| Net Common Stock Issuance | $0 | $2,000,000,000 | $10,335,000,000 | $6,310,000,000 |
| Common Stock Issuance | $0 | $2,000,000,000 | $10,335,000,000 | $6,310,000,000 |
| Other | ||||
| Repayment Of Debt | $-24,763,000,000 | $-2,450,000,000 | $-7,443,000,000 | $-17,000,000 |
| Issuance Of Debt | $7,272,000,000 | $2,047,000,000 | $6,120,000,000 | $18,861,000,000 |
| End Cash Position | $7,097,000,000 | $2,326,000,000 | $4,662,000,000 | $5,810,000,000 |
| Other Cash Adjustment Outside Changein Cash | $-1,000,000 | $-1,000,000 | - | - |
| Beginning Cash Position | $3,507,000,000 | $4,662,000,000 | $5,810,000,000 | $14,104,000,000 |
| Effect Of Exchange Rate Changes | $-95,000,000 | $80,000,000 | $457,000,000 | $99,000,000 |
| Changes In Cash | $3,686,000,000 | $-2,415,000,000 | $-1,605,000,000 | $-8,393,000,000 |
| Other Cash Adjustment Inside Changein Cash | $-1,174,000,000 | $-1,205,000,000 | - | - |
| Net Issuance Payments Of Debt | $-17,491,000,000 | $-403,000,000 | $-1,323,000,000 | $18,844,000,000 |
| Net Long Term Debt Issuance | $-17,491,000,000 | $-403,000,000 | $-1,323,000,000 | $18,844,000,000 |
| Long Term Debt Payments | $-24,763,000,000 | $-2,450,000,000 | $-7,443,000,000 | $-17,000,000 |
| Long Term Debt Issuance | $7,272,000,000 | $2,047,000,000 | $6,120,000,000 | $18,861,000,000 |
| Net Investment Purchase And Sale | $-39,000,000 | $-390,000,000 | $-62,000,000 | $125,000,000 |
| Sale Of Investment | $6,000,000 | $22,000,000 | $48,000,000 | $196,000,000 |
| Purchase Of Investment | $-45,000,000 | $-412,000,000 | $-110,000,000 | $-71,000,000 |
| Net Business Purchase And Sale | $17,795,000,000 | $-2,223,000,000 | $-8,935,000,000 | $-33,403,000,000 |
| Sale Of Business | $18,497,000,000 | $0 | - | - |
| Purchase Of Business | $-702,000,000 | $-2,223,000,000 | $-8,935,000,000 | $-33,403,000,000 |
| Net Intangibles Purchase And Sale | $-3,615,000,000 | $-6,811,000,000 | $-5,996,000,000 | $-3,713,000,000 |
| Sale Of Intangibles | $0 | $33,000,000 | $499,000,000 | $4,000,000 |
| Purchase Of Intangibles | $-3,615,000,000 | $-6,844,000,000 | $-6,495,000,000 | $-3,717,000,000 |
| Net PPE Purchase And Sale | $-125,000,000 | $-221,000,000 | $-497,000,000 | $-340,000,000 |
| Sale Of PPE | $4,000,000 | $6,000,000 | $3,000,000 | $4,000,000 |
| Purchase Of PPE | $-129,000,000 | $-227,000,000 | $-500,000,000 | $-344,000,000 |
| Taxes Refund Paid | $-707,000,000 | $-609,000,000 | $-902,000,000 | $-542,000,000 |
| Change In Working Capital | $-434,000,000 | $-122,000,000 | $-2,162,000,000 | $-1,106,000,000 |
| Change In Other Current Liabilities | $-764,000,000 | $20,000,000 | $-1,000,000,000 | $-22,000,000 |
| Change In Inventory | $5,000,000 | $52,000,000 | $-801,000,000 | $-150,000,000 |
| Change In Receivables | $325,000,000 | $-194,000,000 | $-361,000,000 | $-934,000,000 |
| Other Non Cash Items | $384,000,000 | $-1,965,000,000 | $-4,647,000,000 | $1,561,000,000 |
| Depreciation And Amortization | $9,269,000,000 | $13,808,000,000 | $6,480,000,000 | $2,793,000,000 |
| Depreciation | $9,269,000,000 | $13,808,000,000 | $6,480,000,000 | $2,793,000,000 |
| Pension And Employee Benefit Expense | $281,000,000 | $1,547,000,000 | $1,790,000,000 | - |
| Gain Loss On Investment Securities | $-5,000,000 | $-41,000,000 | $22,000,000 | $8,500,000 |
| Gain Loss On Sale Of Business | $-7,951,000,000 | $6,778,000,000 | $0 | - |
| Net Income From Continuing Operations | $2,648,000,000 | $-13,690,000,000 | $5,015,000,000 | $1,659,000,000 |
| Provisionand Write Offof Assets | - | - | $0 | $76,000,000 |
| Gain Loss On Sale Of PPE | - | - | $22,000,000 | $9,000,000 |
| Amortization Cash Flow | - | - | - | $9,734,500,000 |
Fetched: 2026-02-02