InCoax Networks AB (publ) (FRA:86M)
Germany · Delayed Price · Currency is EUR 0.0242
+0.0002 (0.83%)
At close: Nov 28, 2025
InCoax Networks 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 | 2017 - 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 | 2017 - 2019 |
Operating Revenue | 73.84 | 100.15 | 78.82 | 50.34 | 37.1 | 11.04 | Upgrade |
| 73.84 | 100.15 | 78.82 | 50.34 | 37.1 | 11.04 | Upgrade | |
Revenue Growth (YoY) | -33.80% | 27.06% | 56.57% | 35.70% | 236.19% | 291.04% | Upgrade |
Cost of Revenue | 15.89 | 32.32 | 28.6 | 13.68 | 11.81 | 9.05 | Upgrade |
Gross Profit | 57.95 | 67.83 | 50.22 | 36.67 | 25.29 | 1.99 | Upgrade |
Selling, General & Admin | 84.95 | 88.04 | 65.73 | 59.27 | 49.86 | 59.83 | Upgrade |
Other Operating Expenses | 2.3 | 0.04 | 0.4 | 0.75 | 0.2 | -1.49 | Upgrade |
Operating Expenses | 87.73 | 88.93 | 66.99 | 60.73 | 50.92 | 59.39 | Upgrade |
Operating Income | -29.78 | -21.1 | -16.76 | -24.06 | -25.63 | -57.41 | Upgrade |
Interest Expense | -0.28 | -0.28 | -0.36 | -0.49 | -0.17 | -0.42 | Upgrade |
Interest & Investment Income | 0.48 | 0.51 | 0.18 | - | - | - | Upgrade |
Currency Exchange Gain (Loss) | 1.72 | 1.72 | 0.03 | 1.73 | 1.3 | - | Upgrade |
Other Non Operating Income (Expenses) | -1.46 | - | - | 0 | -0 | - | Upgrade |
Pretax Income | -29.32 | -19.15 | -16.91 | -22.82 | -24.5 | -57.82 | Upgrade |
Net Income | -29.32 | -19.15 | -16.91 | -22.82 | -24.5 | -57.82 | Upgrade |
Net Income to Common | -29.32 | -19.15 | -16.91 | -22.82 | -24.5 | -57.82 | Upgrade |
Shares Outstanding (Basic) | 90 | 90 | 72 | 57 | 34 | 21 | Upgrade |
Shares Outstanding (Diluted) | 90 | 92 | 74 | 57 | 34 | 21 | Upgrade |
Shares Change (YoY) | 5.26% | 24.47% | 30.23% | 65.15% | 66.55% | 65.67% | Upgrade |
EPS (Basic) | -0.33 | -0.21 | -0.23 | -0.40 | -0.71 | -2.81 | Upgrade |
EPS (Diluted) | -0.33 | -0.21 | -0.23 | -0.40 | -0.71 | -2.81 | Upgrade |
Free Cash Flow | -33.77 | -27.17 | -11.84 | -30.68 | -28.18 | -48.03 | Upgrade |
Free Cash Flow Per Share | -0.38 | -0.30 | -0.16 | -0.54 | -0.82 | -2.33 | Upgrade |
Gross Margin | 78.48% | 67.73% | 63.72% | 72.83% | 68.17% | 18.00% | Upgrade |
Operating Margin | -40.33% | -21.07% | -21.27% | -47.79% | -69.08% | -520.19% | Upgrade |
Profit Margin | -39.71% | -19.12% | -21.45% | -45.32% | -66.03% | -523.97% | Upgrade |
Free Cash Flow Margin | -45.73% | -27.13% | -15.02% | -60.95% | -75.97% | -435.20% | Upgrade |
EBITDA | -29.3 | -20.25 | -15.91 | -23.35 | -24.77 | -56.35 | Upgrade |
EBITDA Margin | -39.68% | -20.22% | -20.19% | -46.39% | -66.76% | - | Upgrade |
D&A For EBITDA | 0.48 | 0.85 | 0.85 | 0.71 | 0.86 | 1.05 | Upgrade |
EBIT | -29.78 | -21.1 | -16.76 | -24.06 | -25.63 | -57.41 | Upgrade |
EBIT Margin | -40.33% | -21.07% | -21.27% | -47.79% | -69.08% | - | Upgrade |
Revenue as Reported | 74.1 | 101.87 | 78.86 | 52.07 | 38.4 | 12.86 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.