Grangex AB (STO:GRANGX)
Sweden
· Delayed Price · Currency is SEK 63.30
-3.70 (-5.52%)
Mar 9, 2026, 5:29 PM CET
Grangex AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 - 2019 |
| Operating Revenue | 22.33 | 17.52 | 35.37 | 23.14 | 15.64 | Upgrade
|
| Other Revenue | 1.97 | 11.21 | 1.63 | 0.95 | 0.75 | Upgrade
|
| Revenue | 24.31 | 28.73 | 37 | 24.09 | 16.38 | Upgrade
|
| Revenue Growth (YoY) | -15.38% | -22.36% | 53.60% | 47.02% | -23.78% | Upgrade
|
| Cost of Revenue | 14.83 | 10.04 | 19.64 | 14 | 9.97 | Upgrade
|
| Gross Profit | 9.48 | 18.69 | 17.36 | 10.09 | 6.42 | Upgrade
|
| Selling, General & Admin | 50.81 | 78.77 | 36.51 | 21.77 | 16.36 | Upgrade
|
| Operating Expenses | 59.09 | 96.91 | 37.94 | 22.66 | 17.21 | Upgrade
|
| Operating Income | -49.61 | -78.22 | -20.57 | -12.57 | -10.79 | Upgrade
|
| Interest Expense | -137.99 | -92.46 | -14.28 | -0.39 | -0.44 | Upgrade
|
| Interest & Investment Income | - | 0.13 | 0.09 | - | 0 | Upgrade
|
| Currency Exchange Gain (Loss) | 104.35 | 0.68 | 6.94 | - | 0.1 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | -0 | - | 1.35 | Upgrade
|
| Pretax Income | -83.25 | -169.88 | -27.83 | -12.96 | -9.78 | Upgrade
|
| Income Tax Expense | 0.01 | 0.12 | 0.01 | - | -0.12 | Upgrade
|
| Net Income | -83.26 | -170 | -27.84 | -12.96 | -9.66 | Upgrade
|
| Net Income to Common | -83.26 | -170 | -27.84 | -12.96 | -9.66 | Upgrade
|
| Shares Outstanding (Basic) | 14 | 13 | 9 | 9 | 7 | Upgrade
|
| Shares Outstanding (Diluted) | 15 | 13 | 9 | 9 | 7 | Upgrade
|
| Shares Change (YoY) | 14.21% | 46.61% | 1.54% | 29.08% | 76.47% | Upgrade
|
| EPS (Basic) | -5.93 | -13.34 | -3.20 | -1.51 | -1.46 | Upgrade
|
| EPS (Diluted) | -5.93 | -13.34 | -3.20 | -1.51 | -1.46 | Upgrade
|
| Free Cash Flow | -59.04 | -84.09 | -35.83 | -11.1 | -16.01 | Upgrade
|
| Free Cash Flow Per Share | -4.05 | -6.60 | -4.12 | -1.30 | -2.41 | Upgrade
|
| Gross Margin | 38.99% | 65.06% | 46.92% | 41.89% | 39.17% | Upgrade
|
| Operating Margin | -204.12% | -272.31% | -55.61% | -52.20% | -65.85% | Upgrade
|
| Profit Margin | -342.53% | -591.81% | -75.24% | -53.81% | -58.99% | Upgrade
|
| Free Cash Flow Margin | -242.92% | -292.74% | -96.83% | -46.09% | -97.70% | Upgrade
|
| EBITDA | -41.34 | -76.24 | -19.86 | -12 | -10.14 | Upgrade
|
| EBITDA Margin | -170.06% | -265.40% | -53.67% | -49.81% | -61.89% | Upgrade
|
| D&A For EBITDA | 8.28 | 1.98 | 0.72 | 0.58 | 0.65 | Upgrade
|
| EBIT | -49.61 | -78.22 | -20.57 | -12.57 | -10.79 | Upgrade
|
| EBIT Margin | -204.12% | -272.31% | -55.61% | -52.20% | -65.85% | Upgrade
|
| Revenue as Reported | 24.31 | 28.73 | 37 | 24.09 | 16.38 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.