XMReality AB (publ) (FRA:5LL)
Germany
· Delayed Price · Currency is EUR 0.0002
0.00 (0.00%)
At close: Dec 5, 2025
XMReality AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 19.36 | 23.95 | 29.36 | 30.52 | 23.83 | 22.92 | Upgrade
|
| Other Revenue | - | - | - | - | - | 0 | Upgrade
|
| Revenue | 19.36 | 23.95 | 29.36 | 30.52 | 23.83 | 22.92 | Upgrade
|
| Revenue Growth (YoY) | -25.24% | -18.43% | -3.79% | 28.07% | 3.94% | 33.20% | Upgrade
|
| Cost of Revenue | 14.69 | 25.39 | 37.6 | 34.48 | 26.92 | 21.85 | Upgrade
|
| Gross Profit | 4.68 | -1.44 | -8.24 | -3.96 | -3.09 | 1.07 | Upgrade
|
| Selling, General & Admin | 5.85 | 12.56 | 17.18 | 27.15 | 25.04 | 1.53 | Upgrade
|
| Other Operating Expenses | 0.09 | -0.12 | -0.15 | -0.39 | 0.24 | 19.17 | Upgrade
|
| Operating Expenses | 13.53 | 19.89 | 22.81 | 32.81 | 30.57 | 25.7 | Upgrade
|
| Operating Income | -8.86 | -21.33 | -31.05 | -36.77 | -33.66 | -24.62 | Upgrade
|
| Interest Expense | -0.14 | -1.97 | -0.44 | -0 | -0.03 | -0.04 | Upgrade
|
| Interest & Investment Income | 0.02 | 0.02 | 0.19 | 0.03 | 0.02 | - | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | - | 0 | Upgrade
|
| EBT Excluding Unusual Items | -8.98 | -23.28 | -31.3 | -36.75 | -33.67 | -24.66 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.26 | Upgrade
|
| Pretax Income | -8.98 | -23.28 | -31.3 | -36.75 | -33.67 | -24.93 | Upgrade
|
| Income Tax Expense | -0.01 | -0.01 | - | - | 0.01 | - | Upgrade
|
| Net Income | -8.97 | -23.28 | -31.3 | -36.75 | -33.69 | -24.93 | Upgrade
|
| Net Income to Common | -8.97 | -23.28 | -31.3 | -36.75 | -33.69 | -24.93 | Upgrade
|
| Shares Outstanding (Basic) | 907 | 281 | 90 | 41 | 40 | 31 | Upgrade
|
| Shares Outstanding (Diluted) | 907 | 281 | 90 | 41 | 40 | 31 | Upgrade
|
| Shares Change (YoY) | 554.52% | 210.65% | 120.33% | 3.48% | 27.58% | 82.19% | Upgrade
|
| EPS (Basic) | -0.01 | -0.08 | -0.35 | -0.90 | -0.85 | -0.80 | Upgrade
|
| EPS (Diluted) | -0.01 | -0.08 | -0.35 | -0.90 | -0.85 | -0.80 | Upgrade
|
| Free Cash Flow | -5.92 | -14.81 | -4.79 | -48.23 | -25.34 | -17.42 | Upgrade
|
| Free Cash Flow Per Share | -0.01 | -0.05 | -0.05 | -1.18 | -0.64 | -0.56 | Upgrade
|
| Gross Margin | 24.14% | -6.02% | -28.06% | -12.98% | -12.96% | 4.68% | Upgrade
|
| Operating Margin | -45.73% | -89.07% | -105.74% | -120.50% | -141.27% | -107.41% | Upgrade
|
| Profit Margin | -46.32% | -97.19% | -106.60% | -120.43% | -141.38% | -108.73% | Upgrade
|
| Free Cash Flow Margin | -30.59% | -61.83% | -16.32% | -158.06% | -106.36% | -76.00% | Upgrade
|
| EBITDA | -8.65 | -21.27 | -30.97 | -36.69 | -33.6 | -24.44 | Upgrade
|
| EBITDA Margin | -44.66% | -88.80% | -105.49% | -120.24% | -141.00% | -106.60% | Upgrade
|
| D&A For EBITDA | 0.21 | 0.06 | 0.07 | 0.08 | 0.06 | 0.19 | Upgrade
|
| EBIT | -8.86 | -21.33 | -31.05 | -36.77 | -33.66 | -24.62 | Upgrade
|
| EBIT Margin | -45.73% | -89.07% | -105.74% | -120.50% | -141.27% | -107.41% | Upgrade
|
| Revenue as Reported | 19.49 | 24.32 | 29.83 | 31.21 | 23.98 | 23.13 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.