Beyond Frames Entertainment AB (publ) (FRA:8WP)
Germany · Delayed Price · Currency is EUR 0.5880
-0.0080 (-1.34%)
At close: Nov 28, 2025
FRA:8WP 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 | 2016 - 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 | 2016 - 2019 |
| 173.26 | 209.5 | 162.61 | 48.07 | 39.8 | 18.42 | Upgrade | |
Revenue Growth (YoY) | -16.89% | 28.83% | 238.25% | 20.80% | 116.09% | 101.86% | Upgrade |
Cost of Revenue | 109.92 | 150.96 | 110.26 | 15.98 | 15.27 | 1.18 | Upgrade |
Gross Profit | 63.33 | 58.53 | 52.35 | 32.09 | 24.52 | 17.24 | Upgrade |
Selling, General & Admin | 50.87 | 46.01 | 43.59 | 45.58 | 24.32 | 13.32 | Upgrade |
Other Operating Expenses | -1.91 | -1.64 | -1.4 | 0.03 | -0.03 | -0.03 | Upgrade |
Operating Expenses | 75.17 | 75.63 | 58.59 | 53.2 | 32.23 | 19.3 | Upgrade |
Operating Income | -11.83 | -17.1 | -6.24 | -21.1 | -7.71 | -2.06 | Upgrade |
Interest Expense | -5.37 | -2.19 | -2.08 | -0.63 | -0.46 | -0.24 | Upgrade |
Interest & Investment Income | 0.34 | 0.39 | 1.05 | 0.67 | 0.06 | 0.18 | Upgrade |
Earnings From Equity Investments | -0.28 | -0.48 | -0.47 | -1.55 | -0.32 | -5.36 | Upgrade |
Other Non Operating Income (Expenses) | -0 | - | - | -0.08 | - | - | Upgrade |
EBT Excluding Unusual Items | -17.15 | -19.39 | -7.75 | -22.7 | -8.42 | -7.49 | Upgrade |
Pretax Income | -17.15 | -19.39 | -7.75 | -22.7 | -8.42 | -7.49 | Upgrade |
Income Tax Expense | - | - | 0.04 | 0.01 | 0.25 | 0.25 | Upgrade |
Earnings From Continuing Operations | -17.15 | -19.39 | -7.79 | -22.7 | -8.67 | -7.74 | Upgrade |
Minority Interest in Earnings | -0.04 | 0.12 | 0.15 | 0.23 | -0.2 | -0 | Upgrade |
Net Income | -17.18 | -19.26 | -7.64 | -22.48 | -8.86 | -7.74 | Upgrade |
Net Income to Common | -17.18 | -19.26 | -7.64 | -22.48 | -8.86 | -7.74 | Upgrade |
Shares Outstanding (Basic) | 19 | 18 | 17 | 17 | 16 | 14 | Upgrade |
Shares Outstanding (Diluted) | 19 | 18 | 17 | 17 | 16 | 14 | Upgrade |
Shares Change (YoY) | 13.60% | 2.24% | 0.78% | 8.04% | 10.80% | 19.54% | Upgrade |
EPS (Basic) | -0.92 | -1.10 | -0.44 | -1.32 | -0.56 | -0.54 | Upgrade |
EPS (Diluted) | -0.92 | -1.10 | -0.44 | -1.32 | -0.56 | -0.54 | Upgrade |
Free Cash Flow | 18.34 | 18.47 | 10.46 | -13.97 | 0.27 | 8.63 | Upgrade |
Free Cash Flow Per Share | 0.98 | 1.05 | 0.61 | -0.82 | 0.02 | 0.61 | Upgrade |
Gross Margin | 36.55% | 27.94% | 32.20% | 66.76% | 61.63% | 93.61% | Upgrade |
Operating Margin | -6.83% | -8.16% | -3.84% | -43.90% | -19.37% | -11.20% | Upgrade |
Profit Margin | -9.92% | -9.20% | -4.70% | -46.75% | -22.27% | -42.05% | Upgrade |
Free Cash Flow Margin | 10.58% | 8.82% | 6.43% | -29.06% | 0.68% | 46.88% | Upgrade |
EBITDA | -15.43 | -15.64 | -4.84 | -19.82 | -7.08 | -0.52 | Upgrade |
EBITDA Margin | -8.90% | -7.46% | -2.97% | -41.22% | -17.79% | -2.81% | Upgrade |
D&A For EBITDA | -3.59 | 1.46 | 1.4 | 1.29 | 0.63 | 1.55 | Upgrade |
EBIT | -11.83 | -17.1 | -6.24 | -21.1 | -7.71 | -2.06 | Upgrade |
EBIT Margin | -6.83% | -8.16% | -3.84% | -43.90% | -19.37% | -11.20% | Upgrade |
Revenue as Reported | 175.38 | 211.35 | 164.14 | 48.22 | 39.89 | 18.45 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.