Hemply Balance Holding AB (Publ) (NGM:HMPLY)
Sweden flag Sweden · Delayed Price · Currency is SEK
0.0300
+0.0010 (3.45%)
At close: Jul 22, 2025

NGM:HMPLY Income Statement

Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20
Operating Revenue
0.551.162.034.672.185.26
Other Revenue
0.210.220.04---
0.761.392.074.672.185.26
Revenue Growth (YoY)
-59.20%-33.09%-55.67%114.42%-58.60%-
Cost of Revenue
0.270.380.861.480.551.15
Gross Profit
0.481.011.223.191.634.11
Selling, General & Admin
1.071.625.059.2313.847.22
Operating Expenses
1.081.625.099.7916.919.53
Operating Income
-0.59-0.62-3.88-6.6-15.29-5.41
Interest Expense
---0.02--0.04-0.41
Interest & Investment Income
00.0100.01--
Earnings From Equity Investments
---0.06-3.28--
Other Non Operating Income (Expenses)
-----0
EBT Excluding Unusual Items
-0.59-0.61-3.96-9.87-15.33-5.82
Impairment of Goodwill
-----10-
Pretax Income
-0.59-0.61-3.96-9.87-25.33-5.82
Income Tax Expense
-----0.02
Net Income
-0.59-0.61-3.96-9.87-25.33-5.84
Net Income to Common
-0.59-0.61-3.96-9.87-25.33-5.84
Shares Outstanding (Basic)
15711722321
Shares Outstanding (Diluted)
15711722321
Shares Change (YoY)
171.54%439.68%707.53%19.85%62.24%-
EPS (Basic)
-0.00-0.01-0.18-3.69-11.34-4.24
EPS (Diluted)
-0.00-0.01-0.18-3.69-11.34-4.24
Free Cash Flow
3.222.11-2.32-5.57-11.12-4.86
Free Cash Flow Per Share
0.020.02-0.11-2.08-4.98-3.53
Gross Margin
64.02%72.64%58.70%68.31%74.66%78.16%
Operating Margin
-78.17%-44.48%-187.34%-141.37%-701.93%-102.91%
Profit Margin
-77.65%-44.12%-191.16%-211.35%-1162.86%-110.99%
Free Cash Flow Margin
425.93%152.20%-111.98%-119.29%-510.47%-92.44%
EBITDA
-0.59-0.61-3.83-6.04-12.21-3.11
EBITDA Margin
-77.64%-44.26%-185.02%-129.36%--59.06%
D&A For EBITDA
000.050.563.082.31
EBIT
-0.59-0.62-3.88-6.6-15.29-5.41
EBIT Margin
-78.17%-44.48%-187.34%-141.37%--102.91%
Revenue as Reported
0.761.392.074.672.185.26
Source: S&P Global Market Intelligence. Standard template. Financial Sources.