Fable Media Group AB

FABLE · ST · Consumer Cyclical / Gambling

4.64SEK-1.06 (-18.60%)

Price History

Full chart

Market Stats

Previous Close5.70

Open4.64

Day Range4.43 – 4.64

52-Week Range3.42 – 7.17

Volume7.43K

Market Cap195.67M

P/E (TTM)7.20

Forward P/E0.00

EPS0.80

Dividend Yield12.76%

Beta0.72

50-Day Avg6.60

200-Day Avg5.45

About

Fable Media Group AB invests in marketing businesses. It is involved in the promotion of online sports betting operators. The company was formerly known as Future Gaming Group International AB and changed its name to Fable Media Group AB in January 2024. Fable Media Group AB is based in Stockholm, Sweden.

Company Details

SectorConsumer Cyclical
IndustryGambling
CEOMr. Carl Magnusson
Employees3
HeadquartersBox 7066, Stockholm, Sweden, 10386, Sweden
Websitehttps://fablemedia.se

Leadership

Mr. Alexander PetterssonChief Financial Officer · b. 1982
Mr. Frederik Cardel Falbe-HansenDirector & Business Development Manager
Mr. Carl MagnussonCEO & Head of Operations

Financials

Income Statement

Currency: SEK	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	34.77M	61.52M	83.50M	94.32M	65.47M
Growth (%)	-	+76.96%	+35.71%	+12.96%	-30.58%
Cost of Revenue	8.82M	17.27M	19.88M	13.98M	10.74M
Gross Profit	25.94M	44.26M	63.62M	80.34M	54.73M
Gross Margin	74.62%	71.93%	76.20%	85.17%	83.59%
Operating Expense	10.53M	12.64M	18.66M	17.36M	10.95M
Operating Income	15.41M	31.61M	44.97M	62.98M	43.78M
Operating Margin	44.33%	51.38%	53.85%	66.77%	66.87%
EBITDA	-	35.32M	48.68M	53.34M	48.47M
EBITDA Margin	-	57.41%	58.30%	56.55%	74.03%
Net Income	10.12M	22.10M	31.14M	33.47M	31.89M
Net Income Margin	29.10%	35.93%	37.29%	35.49%	48.71%
Interest Expense	2.20M	2.36M	2.54M	521.00K	6.36M
Interest Expense % of Total Revenue	6.32%	3.83%	3.04%	0.55%	9.71%

Balance Sheet

Currency: SEK	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	21.89M	197.26M	182.45M	177.65M	179.01M
Total Liabilities	11.48M	172.16M	126.29M	88.20M	67.75M
Total Equity	10.41M	25.10M	56.16M	89.45M	111.26M
Cash	46.00K	17.58M	4.81M	4.50M	5.13M
Net Debt	118.46M	92.66M	63.98M	55.91M	53.36M

Cash Flow

Currency: SEK	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	13.92M	27.04M	39.75M	51.94M	20.94M
Capital Expenditure	61.00K	0	0	0	1.38M
Free Cash Flow	13.86M	27.04M	39.75M	51.94M	19.55M
Dividends Paid	13.64M	6.71M	-	-	8.49M
FCF to OCF	99.56%	100.00%	100.00%	100.00%	93.39%
Dividend Paid to FCF	98.43%	24.82%	-	-	43.43%

Key Statistics & Ratios

Market Cap195.67M

Enterprise Value271.48M

Trailing P/E7.20

Forward P/E0.00

Price / Sales2.90

Price / Book1.96

EPS0.80

Book Value3.30

Revenue (TTM)67.41M

Gross Profit (TTM)52.69M

EBITDA44.19M

Profit Margin39.89%

Operating Margin63.65%

Return on Equity24.39%

Return on Assets14.98%

Shares Outstanding33.97M

Shares Float0

Beta0.72

Dividend Yield12.76%

Dividend Rate0.75

Payout Ratio81.25%

Dividends

20262×

0.20Jun 23, 20260.20Mar 23, 2026

20252×

0.15Dec 16, 20250.10Sep 22, 2025

Stock Splits

May 31, 20221:1000