Sarsys AB (NGM:SARS)
Sweden
· Delayed Price · Currency is SEK 0.6100
+0.0050 (0.83%)
At close: Jun 5, 2025
Sarsys 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 |
| Revenue | 42.04 | 41.77 | 44.18 | 36.61 | 34.7 | 68.03 | Upgrade
|
| Revenue Growth (YoY) | -4.55% | -5.46% | 20.70% | 5.50% | -49.00% | -26.39% | Upgrade
|
| Cost of Revenue | 22.81 | 20.54 | 19.54 | 12.87 | 13.74 | 24.43 | Upgrade
|
| Gross Profit | 19.23 | 21.23 | 24.64 | 23.74 | 20.96 | 43.59 | Upgrade
|
| Selling, General & Admin | 31.18 | 31.41 | 26.4 | 30.2 | 31.26 | 33.77 | Upgrade
|
| Other Operating Expenses | -0.6 | -1.51 | -2.13 | -2.6 | -1.05 | 1.42 | Upgrade
|
| Operating Expenses | 34.59 | 34.12 | 28.79 | 32.37 | 35.19 | 40.78 | Upgrade
|
| Operating Income | -15.37 | -12.89 | -4.15 | -8.64 | -14.23 | 2.81 | Upgrade
|
| Interest Expense | -1.44 | -1.32 | -1.47 | -1.1 | -0.93 | -1.63 | Upgrade
|
| Interest & Investment Income | 0.01 | 0.01 | 0.07 | - | - | - | Upgrade
|
| Pretax Income | -16.8 | -14.2 | -5.55 | -9.73 | -15.16 | 1.19 | Upgrade
|
| Income Tax Expense | 1.29 | 1.29 | - | - | -2.54 | 0.89 | Upgrade
|
| Net Income | -18.09 | -15.49 | -5.55 | -9.73 | -12.62 | 0.3 | Upgrade
|
| Net Income to Common | -18.09 | -15.49 | -5.55 | -9.73 | -12.62 | 0.3 | Upgrade
|
| Net Income Growth | - | - | - | - | - | -92.18% | Upgrade
|
| Shares Outstanding (Basic) | 20 | 14 | 12 | 12 | 12 | 12 | Upgrade
|
| Shares Outstanding (Diluted) | 20 | 14 | 12 | 12 | 12 | 12 | Upgrade
|
| Shares Change (YoY) | 62.46% | 15.88% | - | - | - | 6.15% | Upgrade
|
| EPS (Basic) | -0.92 | -1.11 | -0.46 | -0.81 | -1.04 | 0.02 | Upgrade
|
| EPS (Diluted) | -0.92 | -1.11 | -0.46 | -0.81 | -1.04 | 0.02 | Upgrade
|
| EPS Growth | - | - | - | - | - | -92.64% | Upgrade
|
| Free Cash Flow | -13.66 | -2.02 | 8.21 | -3.46 | -1.12 | 7.09 | Upgrade
|
| Free Cash Flow Per Share | -0.70 | -0.14 | 0.68 | -0.29 | -0.09 | 0.59 | Upgrade
|
| Gross Margin | 45.73% | 50.83% | 55.78% | 64.85% | 60.41% | 64.08% | Upgrade
|
| Operating Margin | -36.55% | -30.86% | -9.40% | -23.59% | -41.02% | 4.13% | Upgrade
|
| Profit Margin | -43.03% | -37.08% | -12.56% | -26.59% | -36.37% | 0.43% | Upgrade
|
| Free Cash Flow Margin | -32.50% | -4.83% | 18.58% | -9.46% | -3.23% | 10.42% | Upgrade
|
| EBITDA | -13.13 | -10.44 | -1.67 | -6.15 | -11.43 | 5.99 | Upgrade
|
| EBITDA Margin | -31.23% | -24.99% | -3.77% | -16.79% | -32.95% | 8.81% | Upgrade
|
| D&A For EBITDA | 2.24 | 2.45 | 2.48 | 2.49 | 2.8 | 3.18 | Upgrade
|
| EBIT | -15.37 | -12.89 | -4.15 | -8.64 | -14.23 | 2.81 | Upgrade
|
| EBIT Margin | -36.55% | -30.86% | -9.40% | -23.59% | -41.02% | 4.13% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 75.11% | Upgrade
|
| Revenue as Reported | 42.12 | 48.14 | 44.21 | 39.73 | 35.08 | 70.79 | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.