Freemelt Holding AB (publ) (FRA:9HX)
Germany
· Delayed Price · Currency is EUR 0.114
-0.003 (-2.98%)
At close: Dec 5, 2025
Freemelt Holding 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 |
|---|---|---|---|---|---|---|---|
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 |
| Revenue | 66.19 | 47.59 | 43.22 | 51.7 | 15.61 | 16.99 | Upgrade
|
| Revenue Growth (YoY) | 18.87% | 10.11% | -16.39% | 231.26% | -8.15% | -6.31% | Upgrade
|
| Cost of Revenue | 21.81 | 5.98 | 8.18 | 13.72 | 0.47 | 3.76 | Upgrade
|
| Gross Profit | 44.39 | 41.61 | 35.04 | 37.98 | 15.14 | 13.23 | Upgrade
|
| Selling, General & Admin | 75.98 | 80.35 | 65.22 | 56.5 | 39.86 | 17.14 | Upgrade
|
| Other Operating Expenses | -0.61 | -2.22 | 1.14 | -4.16 | -1.3 | -0.73 | Upgrade
|
| Operating Expenses | 132.91 | 132.51 | 119.07 | 105.63 | 68.93 | 18.82 | Upgrade
|
| Operating Income | -88.52 | -90.9 | -84.02 | -67.65 | -53.8 | -5.58 | Upgrade
|
| Interest Expense | -0.13 | -0.02 | -0.02 | -0.01 | -0.19 | -0.02 | Upgrade
|
| Interest & Investment Income | 1.3 | 0.96 | 1.19 | 0.06 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | - | -0 | Upgrade
|
| Pretax Income | -87.35 | -89.95 | -82.85 | -67.59 | -53.98 | -5.61 | Upgrade
|
| Income Tax Expense | -0 | -0 | 0.01 | 0.01 | -6.04 | -1.19 | Upgrade
|
| Net Income | -87.35 | -89.95 | -82.86 | -67.6 | -47.94 | -4.41 | Upgrade
|
| Net Income to Common | -87.35 | -89.95 | -82.86 | -67.6 | -47.94 | -4.41 | Upgrade
|
| Shares Outstanding (Basic) | 139 | 62 | 46 | 37 | - | 0 | Upgrade
|
| Shares Outstanding (Diluted) | 139 | 62 | 46 | 37 | - | 0 | Upgrade
|
| Shares Change (YoY) | 145.31% | 34.88% | 25.22% | - | - | - | Upgrade
|
| EPS (Basic) | -0.63 | -1.46 | -1.81 | -1.85 | - | -37.55 | Upgrade
|
| EPS (Diluted) | -0.63 | -1.46 | -1.81 | -1.85 | - | -37.55 | Upgrade
|
| Free Cash Flow | -40.08 | -45.41 | -19.25 | -30.84 | -41.43 | -0.54 | Upgrade
|
| Free Cash Flow Per Share | -0.29 | -0.73 | -0.42 | -0.84 | - | -4.58 | Upgrade
|
| Gross Margin | 67.05% | 87.43% | 81.07% | 73.47% | 96.99% | 77.89% | Upgrade
|
| Operating Margin | -133.74% | -190.99% | -194.40% | -130.85% | -344.73% | -32.87% | Upgrade
|
| Profit Margin | -131.96% | -189.00% | -191.72% | -130.77% | -307.22% | -25.96% | Upgrade
|
| Free Cash Flow Margin | -60.55% | -95.42% | -44.54% | -59.66% | -265.49% | -3.17% | Upgrade
|
| EBITDA | -35.34 | -40.89 | -34.66 | -18.51 | -27.26 | -3.18 | Upgrade
|
| EBITDA Margin | -53.40% | -85.92% | -80.18% | -35.80% | -174.66% | -18.71% | Upgrade
|
| D&A For EBITDA | 53.18 | 50.01 | 49.37 | 49.14 | 26.54 | 2.41 | Upgrade
|
| EBIT | -88.52 | -90.9 | -84.02 | -67.65 | -53.8 | -5.58 | Upgrade
|
| EBIT Margin | -133.74% | -190.99% | -194.40% | -130.85% | - | -32.87% | Upgrade
|
| Revenue as Reported | 69.29 | 50.69 | 44.09 | 57.99 | 17 | 17.88 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.