XP Chemistries 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
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
Operating Revenue	0.33	0.28	0.66	1.06	0.28
Other Revenue	-	-	-	-	0
Revenue	0.33	0.28	0.66	1.06	0.28
Revenue Growth (YoY)	15.30%	-57.22%	-37.14%	277.89%	-
Cost of Revenue	0.2	-0.05	0.33	0.57	0.13
Gross Profit	0.13	0.33	0.34	0.49	0.15
Selling, General & Admin	9.29	7.87	9.02	9.04	5.16
Other Operating Expenses	-0.12	-0.02	0.01	-0.05	-0.05
Operating Expenses	10.68	9.26	10.44	10.35	5.39
Operating Income	-10.56	-8.93	-10.11	-9.86	-5.24
Interest Expense	-0.03	-	-	-	-0.47
Interest & Investment Income	-	0.09	0.13	0.03	-
Other Non Operating Income (Expenses)	-	0	-	-	-
Pretax Income	-10.58	-8.84	-9.98	-9.83	-5.71
Income Tax Expense	-2.06	-1.7	-1.94	-1.91	-1.17
Net Income	-8.52	-7.13	-8.04	-7.92	-4.55
Net Income to Common	-8.52	-7.13	-8.04	-7.92	-4.55
Shares Outstanding (Basic)	248	105	31	25	12
Shares Outstanding (Diluted)	314	105	31	25	12
Shares Change (YoY)	198.16%	237.91%	24.21%	101.21%	-
EPS (Basic)	-0.03	-0.07	-0.26	-0.32	-0.36
EPS (Diluted)	-0.03	-0.07	-0.26	-0.32	-0.36
Free Cash Flow	-8.85	-7.69	-9.11	-10.21	-7.99
Free Cash Flow Per Share	-0.03	-0.07	-0.29	-0.41	-0.64
Gross Margin	39.00%	115.86%	50.57%	46.31%	53.53%
Operating Margin	-3224.30%	-3144.34%	-1522.75%	-933.68%	-1875.05%
Profit Margin	-2602.55%	-2512.39%	-1211.26%	-749.81%	-1626.80%
Free Cash Flow Margin	-2701.84%	-2709.59%	-1372.62%	-967.25%	-2860.36%
EBITDA	-9.05	-7.52	-8.7	-8.5	-4.95
D&A For EBITDA	1.51	1.41	1.41	1.35	0.28
EBIT	-10.56	-8.93	-10.11	-9.86	-5.24
Revenue as Reported	0.47	0.36	0.76	1.42	0.38

Source: S&P Capital IQ. Standard template. Financial Sources.