SciBase Holding AB (publ) (FRA:5J3)
Germany · Delayed Price · Currency is EUR 0.0084
+0.0008 (10.53%)
At close: Nov 28, 2025
SciBase 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 | 2015 - 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 | 2015 - 2019 |
| 36.59 | 29.71 | 23.25 | 17.89 | 11.73 | 9.52 | Upgrade | |
Revenue Growth (YoY) | 36.15% | 27.79% | 29.93% | 52.55% | 23.17% | 2.64% | Upgrade |
Cost of Revenue | 12.42 | 8.63 | 7.21 | 6.66 | 5.15 | 4.52 | Upgrade |
Gross Profit | 24.16 | 21.08 | 16.04 | 11.24 | 6.58 | 5 | Upgrade |
Selling, General & Admin | 84.26 | 69.61 | 54.56 | 46.81 | 37.07 | 29.97 | Upgrade |
Research & Development | 22.47 | 18.43 | 15.35 | 10.82 | 11.76 | 8.94 | Upgrade |
Other Operating Expenses | 0.53 | - | -0 | 0.06 | 0.15 | 0.01 | Upgrade |
Operating Expenses | 107.25 | 88.04 | 69.91 | 57.68 | 48.99 | 38.92 | Upgrade |
Operating Income | -83.09 | -66.96 | -53.87 | -46.45 | -42.41 | -33.92 | Upgrade |
Interest Expense | -13.53 | -0.3 | -0.37 | -0.19 | -0.17 | -0.2 | Upgrade |
Interest & Investment Income | 0.7 | 0.6 | 1.19 | 3.44 | - | - | Upgrade |
Currency Exchange Gain (Loss) | -0.21 | -0.21 | -2.54 | 0.03 | 0.71 | -0.89 | Upgrade |
Other Non Operating Income (Expenses) | 5.75 | 5.75 | -0 | -0 | 0 | 0 | Upgrade |
EBT Excluding Unusual Items | -90.39 | -61.13 | -55.59 | -43.17 | -41.87 | -35.01 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | - | 0.09 | - | Upgrade |
Pretax Income | -90.39 | -61.13 | -55.59 | -43.17 | -41.78 | -35.01 | Upgrade |
Income Tax Expense | - | - | - | - | - | -0.02 | Upgrade |
Net Income | -90.39 | -61.13 | -55.59 | -43.17 | -41.78 | -34.99 | Upgrade |
Net Income to Common | -90.39 | -61.13 | -55.59 | -43.17 | -41.78 | -34.99 | Upgrade |
Shares Outstanding (Basic) | 312 | 178 | 108 | 68 | 63 | 31 | Upgrade |
Shares Outstanding (Diluted) | 312 | 178 | 108 | 68 | 63 | 31 | Upgrade |
Shares Change (YoY) | 103.63% | 64.84% | 57.69% | 9.14% | 100.53% | 88.27% | Upgrade |
EPS (Basic) | -0.29 | -0.34 | -0.51 | -0.63 | -0.67 | -1.12 | Upgrade |
EPS (Diluted) | -0.29 | -0.34 | -0.51 | -0.63 | -0.67 | -1.12 | Upgrade |
Free Cash Flow | -76.2 | -57.41 | -52.37 | -44.85 | -40.12 | -34.16 | Upgrade |
Free Cash Flow Per Share | -0.24 | -0.32 | -0.48 | -0.66 | -0.64 | -1.09 | Upgrade |
Gross Margin | 66.04% | 70.96% | 68.99% | 62.80% | 56.10% | 52.52% | Upgrade |
Operating Margin | -227.12% | -225.43% | -231.75% | -259.64% | -361.64% | -356.23% | Upgrade |
Profit Margin | -247.08% | -205.77% | -239.13% | -241.33% | -356.25% | -367.49% | Upgrade |
Free Cash Flow Margin | -208.29% | -193.27% | -225.28% | -250.68% | -342.10% | -358.79% | Upgrade |
EBITDA | -83.16 | -66.86 | -53.69 | -46.14 | -42.05 | -33.18 | Upgrade |
EBITDA Margin | -227.29% | -225.08% | -230.99% | -257.91% | - | - | Upgrade |
D&A For EBITDA | -0.06 | 0.1 | 0.18 | 0.31 | 0.36 | 0.74 | Upgrade |
EBIT | -83.09 | -66.96 | -53.87 | -46.45 | -42.41 | -33.92 | Upgrade |
EBIT Margin | -227.12% | -225.43% | -231.75% | -259.64% | - | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.