GreenMerc AB (publ) (NGM:GMERC.B)
Sweden · Delayed Price · Currency is SEK 3.270
+0.010 (0.31%)
At close: Jun 12, 2026
GreenMerc AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
Operating Revenue | 23.82 | 29.16 | 21.36 | 195.05 | 1.42 |
Other Revenue | 0 | - | 0 | - | - |
| 23.82 | 29.16 | 21.36 | 195.05 | 1.42 | |
Revenue Growth (YoY) | -96.56% | 36.52% | -89.05% | 13597.47% | - |
Cost of Revenue | 7.95 | 7.41 | 3.67 | 183.84 | 1.18 |
Gross Profit | 15.87 | 21.75 | 17.69 | 11.22 | 0.25 |
Selling, General & Admin | 21.84 | 21.72 | 9.34 | 10.95 | 2.41 |
Amortization of Goodwill & Intangibles | 7.73 | 6.42 | 0.47 | - | - |
Other Operating Expenses | - | - | - | - | -0 |
Operating Expenses | 31.95 | 30.51 | 10.81 | 14.52 | 2.73 |
Operating Income | -16.08 | -8.77 | 6.88 | -3.31 | -2.48 |
Interest Expense | -0.01 | -0.01 | -0.01 | -0 | -0.01 |
Interest & Investment Income | 0.06 | 0.09 | 0.25 | 0.06 | 0 |
Currency Exchange Gain (Loss) | 0.65 | 0.65 | 1.98 | 0.01 | -0.25 |
Other Non Operating Income (Expenses) | -0.22 | -0.19 | 2.85 | - | 3.72 |
Pretax Income | -15.6 | -8.22 | 11.94 | -3.24 | 0.97 |
Net Income | -15.64 | -8.22 | 11.94 | -3.24 | 0.97 |
Net Income to Common | -15.64 | -8.22 | 11.94 | -3.24 | 0.97 |
Shares Outstanding (Basic) | 20 | 20 | 15 | 1 | - |
Shares Outstanding (Diluted) | 20 | 20 | 15 | 1 | - |
Shares Change (YoY) | 23.77% | 30.47% | 984.67% | - | - |
EPS (Basic) | -0.77 | -0.41 | 0.78 | -2.28 | - |
EPS (Diluted) | -0.77 | -0.41 | 0.78 | -2.28 | - |
Free Cash Flow | -3.8 | 2.76 | 10.28 | -7.23 | -2.76 |
Free Cash Flow Per Share | -0.19 | 0.14 | 0.67 | -5.09 | - |
Dividend Per Share | - | - | 0.200 | - | - |
Gross Margin | 66.62% | 74.58% | 82.82% | 5.75% | 17.27% |
Operating Margin | -67.49% | -30.07% | 32.20% | -1.70% | -174.50% |
Profit Margin | -65.67% | -28.20% | 55.91% | -1.66% | 68.19% |
Free Cash Flow Margin | -15.96% | 9.46% | 48.15% | -3.71% | -193.68% |
EBITDA | -8.35 | -2.35 | 7.46 | 0.09 | -2.17 |
EBITDA Margin | -35.05% | -8.05% | 34.91% | 0.05% | -152.24% |
D&A For EBITDA | 7.73 | 6.42 | 0.58 | 3.4 | 0.32 |
EBIT | -16.08 | -8.77 | 6.88 | -3.31 | -2.48 |
EBIT Margin | -67.49% | -30.07% | 32.20% | -1.70% | -174.50% |
Revenue as Reported | 25.35 | 30.72 | 28.28 | 195.6 | 5.14 |