Doxa AB (publ) (STO:DOXA)
Sweden
· Delayed Price · Currency is SEK 0.432
-0.004 (-0.92%)
Apr 28, 2026, 5:29 PM CET
Doxa AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 36.2 | 20.3 | - | 9.9 | 5.2 | 10.9 | Upgrade
|
| Other Revenue | - | - | 15.5 | - | - | - | Upgrade
|
| Revenue | 36.2 | 20.3 | 15.5 | 9.9 | 5.2 | 10.9 | Upgrade
|
| Revenue Growth (YoY) | 174.24% | 30.97% | 56.57% | 90.39% | -52.29% | 5.83% | Upgrade
|
| Cost of Revenue | 30.3 | 23.7 | - | - | - | 3 | Upgrade
|
| Gross Profit | 5.9 | -3.4 | 15.5 | 9.9 | 5.2 | 7.9 | Upgrade
|
| Selling, General & Admin | 49.3 | 52.4 | 556.1 | 42.6 | 40.8 | 41.8 | Upgrade
|
| Other Operating Expenses | 0.2 | - | - | - | - | - | Upgrade
|
| Operating Expenses | 148.6 | 151.5 | 556.1 | 42.6 | 40.8 | 41.8 | Upgrade
|
| Operating Income | -142.7 | -154.9 | -540.6 | -32.7 | -35.6 | -33.9 | Upgrade
|
| Interest Expense | -53.3 | -61.8 | -22.5 | -2.1 | -0.1 | -0.1 | Upgrade
|
| Interest & Investment Income | 5.8 | 5.8 | 60.9 | 24.6 | 6 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 2.2 | 0.1 | - | - | 0.1 | -0.1 | Upgrade
|
| EBT Excluding Unusual Items | -188 | -210.8 | -502.2 | -10.2 | -29.6 | -34.1 | Upgrade
|
| Gain (Loss) on Sale of Investments | -7.7 | 3.2 | -1,221 | 302.1 | -10.3 | 110.4 | Upgrade
|
| Pretax Income | -195.7 | -207.6 | -1,723 | 291.9 | -39.9 | 76.3 | Upgrade
|
| Income Tax Expense | 4.7 | 3.6 | - | - | - | 0.1 | Upgrade
|
| Earnings From Continuing Operations | -200.4 | -211.2 | -1,723 | 291.9 | -39.9 | 76.2 | Upgrade
|
| Earnings From Discontinued Operations | -115.9 | -124.2 | - | - | - | - | Upgrade
|
| Net Income | -316.3 | -335.4 | -1,723 | 291.9 | -39.9 | 76.2 | Upgrade
|
| Net Income to Common | -316.3 | -335.4 | -1,723 | 291.9 | -39.9 | 76.2 | Upgrade
|
| Shares Outstanding (Basic) | 1,286 | 1,286 | 910 | 388 | 281 | 114 | Upgrade
|
| Shares Outstanding (Diluted) | 1,286 | 1,286 | 910 | 388 | 281 | 114 | Upgrade
|
| Shares Change (YoY) | 18.14% | 41.27% | 134.81% | 37.89% | 147.05% | 100.50% | Upgrade
|
| EPS (Basic) | -0.25 | -0.26 | -1.89 | 0.75 | -0.14 | 0.67 | Upgrade
|
| EPS (Diluted) | -0.25 | -0.26 | -1.89 | 0.75 | -0.14 | 0.67 | Upgrade
|
| Free Cash Flow | 350.7 | 266.1 | -63.6 | -37.8 | -39.4 | -18.6 | Upgrade
|
| Free Cash Flow Per Share | 0.27 | 0.21 | -0.07 | -0.10 | -0.14 | -0.16 | Upgrade
|
| Gross Margin | 16.30% | -16.75% | 100.00% | 100.00% | 100.00% | 72.48% | Upgrade
|
| Operating Margin | -394.20% | -763.05% | -3487.74% | -330.30% | -684.62% | -311.01% | Upgrade
|
| Profit Margin | -873.76% | -1652.22% | -11118.07% | 2948.49% | -767.31% | 699.08% | Upgrade
|
| Free Cash Flow Margin | 968.78% | 1310.84% | -410.32% | -381.82% | -757.69% | -170.64% | Upgrade
|
| EBITDA | -19.03 | -55.8 | -530.6 | -32.5 | -35.5 | -33.8 | Upgrade
|
| EBITDA Margin | -52.55% | -274.88% | - | - | - | - | Upgrade
|
| D&A For EBITDA | 123.68 | 99.1 | 10 | 0.2 | 0.1 | 0.1 | Upgrade
|
| EBIT | -142.7 | -154.9 | -540.6 | -32.7 | -35.6 | -33.9 | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 0.13% | Upgrade
|
| Revenue as Reported | - | - | -1,206 | 312.1 | -5 | 121.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.