Beyond Frames Entertainment AB (publ) (XSAT:BEYOND)
Sweden
· Delayed Price · Currency is SEK 5.68
-0.20 (-3.40%)
At close: Apr 27, 2026
XSAT:BEYOND 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 - 2016 |
|---|---|---|---|---|---|---|
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 - 2016 |
| Operating Revenue | 161.86 | 209.5 | 162.61 | 48.07 | 39.8 | Upgrade
|
| Other Revenue | -0 | - | - | - | - | Upgrade
|
| Revenue | 161.86 | 209.5 | 162.61 | 48.07 | 39.8 | Upgrade
|
| Revenue Growth (YoY) | -22.74% | 28.83% | 238.25% | 20.80% | 116.09% | Upgrade
|
| Cost of Revenue | 95.65 | 150.96 | 110.26 | 15.98 | 15.27 | Upgrade
|
| Gross Profit | 66.21 | 58.53 | 52.35 | 32.09 | 24.52 | Upgrade
|
| Selling, General & Admin | 50.95 | 46.01 | 43.59 | 45.58 | 24.32 | Upgrade
|
| Other Operating Expenses | -2.37 | -1.64 | -1.4 | 0.03 | -0.03 | Upgrade
|
| Operating Expenses | 73 | 75.63 | 58.59 | 53.2 | 32.23 | Upgrade
|
| Operating Income | -6.79 | -17.1 | -6.24 | -21.1 | -7.71 | Upgrade
|
| Interest Expense | -3.5 | -2.19 | -2.08 | -0.63 | -0.46 | Upgrade
|
| Interest & Investment Income | - | 0.39 | 1.05 | 0.67 | 0.06 | Upgrade
|
| Earnings From Equity Investments | -0.12 | -0.48 | -0.47 | -1.55 | -0.32 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.01 | - | - | -0.08 | - | Upgrade
|
| EBT Excluding Unusual Items | -10.4 | -19.39 | -7.75 | -22.7 | -8.42 | Upgrade
|
| Pretax Income | -10.4 | -19.39 | -7.75 | -22.7 | -8.42 | Upgrade
|
| Income Tax Expense | -0.05 | - | 0.04 | 0.01 | 0.25 | Upgrade
|
| Earnings From Continuing Operations | -10.35 | -19.39 | -7.79 | -22.7 | -8.67 | Upgrade
|
| Minority Interest in Earnings | 0.31 | 0.12 | 0.15 | 0.23 | -0.2 | Upgrade
|
| Net Income | -10.04 | -19.26 | -7.64 | -22.48 | -8.86 | Upgrade
|
| Net Income to Common | -10.04 | -19.26 | -7.64 | -22.48 | -8.86 | Upgrade
|
| Shares Outstanding (Basic) | 18 | 18 | 17 | 17 | 16 | Upgrade
|
| Shares Outstanding (Diluted) | 18 | 18 | 17 | 17 | 16 | Upgrade
|
| Shares Change (YoY) | 2.17% | 2.24% | 0.78% | 8.04% | 10.80% | Upgrade
|
| EPS (Basic) | -0.56 | -1.10 | -0.44 | -1.32 | -0.56 | Upgrade
|
| EPS (Diluted) | -0.56 | -1.10 | -0.44 | -1.32 | -0.56 | Upgrade
|
| Free Cash Flow | 19.83 | 18.47 | 10.46 | -13.97 | 0.27 | Upgrade
|
| Free Cash Flow Per Share | 1.11 | 1.05 | 0.61 | -0.82 | 0.02 | Upgrade
|
| Gross Margin | 40.90% | 27.94% | 32.20% | 66.76% | 61.63% | Upgrade
|
| Operating Margin | -4.20% | -8.16% | -3.84% | -43.90% | -19.37% | Upgrade
|
| Profit Margin | -6.20% | -9.20% | -4.70% | -46.75% | -22.27% | Upgrade
|
| Free Cash Flow Margin | 12.25% | 8.82% | 6.43% | -29.06% | 0.68% | Upgrade
|
| EBITDA | 17.51 | -15.64 | -4.84 | -19.82 | -7.08 | Upgrade
|
| EBITDA Margin | 10.82% | -7.46% | -2.97% | -41.22% | -17.79% | Upgrade
|
| D&A For EBITDA | 24.3 | 1.46 | 1.4 | 1.29 | 0.63 | Upgrade
|
| EBIT | -6.79 | -17.1 | -6.24 | -21.1 | -7.71 | Upgrade
|
| EBIT Margin | -4.20% | -8.16% | -3.84% | -43.90% | -19.37% | Upgrade
|
| Revenue as Reported | 164.23 | 211.35 | 164.14 | 48.22 | 39.89 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.