Hemply Balance Holding AB (Publ) (NGM:HMPLY)
Sweden · Delayed Price · Currency is SEK 0.0680
-0.0060 (-8.11%)
At close: Nov 6, 2026
NGM:HMPLY 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 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1.11 | 0.84 | 1.16 | 2.03 | 4.67 | 2.18 |
Other Revenue | - | - | 0.22 | 0.04 | - | - |
| 1.11 | 0.84 | 1.39 | 2.07 | 4.67 | 2.18 | |
Revenue Growth | 36.07% | -39.50% | -33.09% | -55.67% | 114.42% | -58.60% |
Cost of Revenue | 0.32 | 0.23 | 0.38 | 0.86 | 1.48 | 0.55 |
Gross Profit | 0.79 | 0.61 | 1.01 | 1.22 | 3.19 | 1.63 |
Selling, General & Admin | 1.21 | 1.05 | 1.62 | 5.05 | 9.23 | 13.84 |
Other Operating Expenses | 0.03 | 0.03 | - | - | - | - |
Operating Expenses | 1.24 | 1.08 | 1.62 | 5.09 | 9.79 | 16.91 |
Operating Income | -0.45 | -0.47 | -0.62 | -3.88 | -6.6 | -15.29 |
Interest Expense | -0 | -0 | - | -0.02 | - | -0.04 |
Interest & Investment Income | - | - | 0.01 | 0 | 0.01 | - |
Earnings From Equity Investments | - | - | - | -0.06 | -3.28 | - |
EBT Excluding Unusual Items | -0.46 | -0.47 | -0.61 | -3.96 | -9.87 | -15.33 |
Impairment of Goodwill | - | - | - | - | - | -10 |
Pretax Income | -0.46 | -0.47 | -0.61 | -3.96 | -9.87 | -25.33 |
Net Income | -0.46 | -0.47 | -0.61 | -3.96 | -9.87 | -25.33 |
Net Income to Common | -0.46 | -0.47 | -0.61 | -3.96 | -9.87 | -25.33 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 157 | 157 | 117 | 22 | 3 | 2 |
Shares Outstanding (Diluted) | 157 | 157 | 117 | 22 | 3 | 2 |
Shares Change | -0.10% | 34.51% | 439.68% | 707.53% | 19.85% | 62.24% |
EPS (Basic) | -0.00 | -0.00 | -0.01 | -0.18 | -3.69 | -11.34 |
EPS (Diluted) | -0.00 | -0.00 | -0.01 | -0.18 | -3.69 | -11.34 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -0.53 | -0.26 | 2.11 | -2.32 | -5.57 | -11.12 |
Free Cash Flow Per Share | -0.00 | -0.00 | 0.02 | -0.11 | -2.08 | -4.98 |
Gross Margin | 70.88% | 72.20% | 72.64% | 58.70% | 68.31% | 74.66% |
Operating Margin | -40.94% | -56.44% | -44.48% | -187.34% | -141.37% | -701.93% |
Profit Margin | -41.12% | -56.56% | -44.12% | -191.16% | -211.35% | -1162.86% |
Free Cash Flow Margin | -47.97% | -31.38% | 152.20% | -111.98% | -119.29% | -510.47% |
EBITDA | -0.45 | -0.47 | -0.61 | -3.83 | -6.04 | -12.21 |
EBITDA Margin | -40.67% | -56.09% | -44.26% | -185.02% | -129.36% | - |
D&A For EBITDA | 0 | 0 | 0 | 0.05 | 0.56 | 3.08 |
EBIT | -0.45 | -0.47 | -0.62 | -3.88 | -6.6 | -15.29 |
EBIT Margin | -40.94% | -56.44% | -44.48% | -187.34% | -141.37% | - |
Revenue as Reported | 1.11 | 0.84 | 1.39 | 2.07 | 4.67 | 2.18 |