Exalt AB (publ) (NGM:EXALT)
Sweden
· Delayed Price · Currency is SEK 0.3800
-0.0040 (-1.04%)
At close: Jul 7, 2025
Exalt 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 | Mar '25 Mar 31, 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 |
| 50.46 | 49.11 | 49.38 | 45 | 37.95 | 37.66 | Upgrade
| |
Revenue Growth (YoY) | 3.40% | -0.54% | 9.73% | 18.58% | 0.77% | -3.79% | Upgrade
|
Cost of Revenue | 40.9 | 39.58 | 37.08 | 35.84 | 31.46 | 27.12 | Upgrade
|
Gross Profit | 9.56 | 9.53 | 12.3 | 9.16 | 6.49 | 10.54 | Upgrade
|
Selling, General & Admin | 9.22 | 9.02 | 9.09 | 7.53 | 7.92 | 7.75 | Upgrade
|
Other Operating Expenses | 0.01 | 0.01 | -0.03 | -0.4 | -0.06 | -0.18 | Upgrade
|
Operating Expenses | 9.38 | 9.13 | 9.24 | 9.97 | 10.64 | 10.24 | Upgrade
|
Operating Income | 0.19 | 0.4 | 3.06 | -0.81 | -4.15 | 0.3 | Upgrade
|
Interest Expense | -0.32 | -0.36 | -0.4 | -0.29 | -0.21 | -0.21 | Upgrade
|
Interest & Investment Income | 0.02 | 0.02 | 0.06 | 0 | 0 | - | Upgrade
|
Other Non Operating Income (Expenses) | 0.02 | 0 | - | - | - | - | Upgrade
|
EBT Excluding Unusual Items | -0.1 | 0.06 | 2.72 | -1.09 | -4.35 | 0.09 | Upgrade
|
Impairment of Goodwill | - | - | - | -9.4 | - | - | Upgrade
|
Pretax Income | -0.1 | 0.06 | 2.72 | -10.5 | -4.35 | 0.09 | Upgrade
|
Income Tax Expense | 0.04 | 0.04 | 0.13 | 7.23 | - | 0.03 | Upgrade
|
Net Income | -0.14 | 0.02 | 2.6 | -17.73 | -4.35 | 0.06 | Upgrade
|
Net Income to Common | -0.14 | 0.02 | 2.6 | -17.73 | -4.35 | 0.06 | Upgrade
|
Net Income Growth | - | -99.33% | - | - | - | -90.81% | Upgrade
|
Shares Outstanding (Basic) | 54 | 54 | 54 | 54 | 54 | 54 | Upgrade
|
Shares Outstanding (Diluted) | 54 | 54 | 54 | 54 | 54 | 54 | Upgrade
|
EPS (Basic) | -0.00 | 0.00 | 0.05 | -0.33 | -0.08 | 0.00 | Upgrade
|
EPS (Diluted) | -0.00 | 0.00 | 0.05 | -0.33 | -0.08 | 0.00 | Upgrade
|
EPS Growth | - | -99.33% | - | - | - | -90.81% | Upgrade
|
Free Cash Flow | 1.25 | 0.59 | 0.46 | 1.88 | -2.45 | 4.68 | Upgrade
|
Free Cash Flow Per Share | 0.02 | 0.01 | 0.01 | 0.04 | -0.04 | 0.09 | Upgrade
|
Gross Margin | 18.95% | 19.41% | 24.91% | 20.35% | 17.10% | 27.99% | Upgrade
|
Operating Margin | 0.37% | 0.81% | 6.20% | -1.80% | -10.93% | 0.80% | Upgrade
|
Profit Margin | -0.28% | 0.04% | 5.26% | -39.40% | -11.47% | 0.17% | Upgrade
|
Free Cash Flow Margin | 2.48% | 1.20% | 0.93% | 4.17% | -6.45% | 12.43% | Upgrade
|
EBITDA | 0.32 | 0.5 | 3.24 | 2.03 | -1.36 | 2.97 | Upgrade
|
EBITDA Margin | 0.63% | 1.01% | 6.57% | 4.52% | -3.59% | 7.88% | Upgrade
|
D&A For EBITDA | 0.13 | 0.1 | 0.18 | 2.84 | 2.78 | 2.67 | Upgrade
|
EBIT | 0.19 | 0.4 | 3.06 | -0.81 | -4.15 | 0.3 | Upgrade
|
EBIT Margin | 0.37% | 0.81% | 6.20% | -1.80% | -10.93% | 0.80% | Upgrade
|
Effective Tax Rate | - | 69.83% | 4.63% | - | - | 31.75% | Upgrade
|
Revenue as Reported | 50.46 | 49.11 | 49.41 | 45.4 | 38.02 | 37.84 | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.