Odinwell AB (publ) (NGM:ODIN)
Sweden · Delayed Price · Currency is SEK 0.2000
0.00 (0.00%)
At close: Jun 15, 2026
Odinwell 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 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
| 3.94 | 4 | 4.76 | 4.57 | 3.66 | 4.79 | |
Revenue Growth (YoY) | -11.44% | -15.97% | 4.08% | 24.90% | -23.59% | 636.55% |
Cost of Revenue | 0.05 | - | 0.04 | 0.42 | 0.33 | 0.25 |
Gross Profit | 3.89 | 4 | 4.72 | 4.15 | 3.33 | 4.53 |
Selling, General & Admin | 8.5 | 9.2 | 10 | 10.22 | 9.25 | 7.69 |
Other Operating Expenses | -0.15 | -0.15 | 0.11 | 0 | -0 | 0.01 |
Operating Expenses | 9.45 | 10.14 | 11.19 | 11.2 | 10.2 | 8.39 |
Operating Income | -5.56 | -6.15 | -6.47 | -7.05 | -6.87 | -3.85 |
Interest Expense | -0 | -0 | -0 | -0 | -0 | -0 |
Interest & Investment Income | 0.16 | 0.16 | 0.35 | 0.71 | 0.63 | 0.55 |
Other Non Operating Income (Expenses) | -0.01 | 0 | - | -0.14 | -1.58 | -0.06 |
EBT Excluding Unusual Items | -5.41 | -5.99 | -6.12 | -6.47 | -7.82 | -3.36 |
Gain (Loss) on Sale of Investments | 0.13 | 0.13 | 0.88 | -0.11 | - | - |
Asset Writedown | - | - | - | 0.62 | - | - |
Pretax Income | -5.28 | -5.86 | -5.25 | -5.97 | -7.82 | -3.36 |
Net Income | -5.28 | -5.86 | -5.25 | -5.97 | -7.82 | -3.36 |
Net Income to Common | -5.28 | -5.86 | -5.25 | -5.97 | -7.82 | -3.36 |
Shares Outstanding (Basic) | - | 49 | 24 | 24 | 24 | 22 |
Shares Outstanding (Diluted) | - | 49 | 24 | 24 | 24 | 22 |
Shares Change (YoY) | - | 104.90% | -0.10% | 0.73% | 5.73% | - |
EPS (Basic) | - | -0.12 | -0.22 | -0.25 | -0.33 | -0.15 |
EPS (Diluted) | - | -0.12 | -0.22 | -0.25 | -0.33 | -0.15 |
Free Cash Flow | -4.01 | -5.21 | -5.8 | -6 | -4.27 | -6.8 |
Free Cash Flow Per Share | - | -0.11 | -0.24 | -0.25 | -0.18 | -0.30 |
Gross Margin | 98.72% | 100.00% | 99.22% | 90.86% | 90.99% | 94.71% |
Operating Margin | -141.09% | -153.84% | -136.13% | -154.19% | -187.76% | -80.47% |
Profit Margin | -134.02% | -146.69% | -110.29% | -130.59% | -213.73% | -70.21% |
Free Cash Flow Margin | -101.81% | -130.41% | -121.89% | -131.23% | -116.75% | -142.04% |
EBITDA | -4.46 | -5.05 | -5.39 | -6.07 | -5.92 | -3.17 |
EBITDA Margin | -113.14% | -126.29% | -113.44% | -132.84% | -161.86% | -66.11% |
D&A For EBITDA | 1.1 | 1.1 | 1.08 | 0.98 | 0.95 | 0.69 |
EBIT | -5.56 | -6.15 | -6.47 | -7.05 | -6.87 | -3.85 |
EBIT Margin | -141.09% | -153.84% | -136.13% | -154.19% | -187.76% | -80.47% |
Revenue as Reported | 4.1 | 4.16 | 4.77 | 4.58 | 3.66 | 4.79 |