Sarsys AB (NGM:SARS)
Sweden · Delayed Price · Currency is SEK 0.5600
+0.0200 (3.70%)
At close: Sep 24, 2026
Sarsys 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 | Jun '26 Jun 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 |
| 53.75 | 42.36 | 41.05 | 43.38 | 35.28 | 33.21 | |
Revenue Growth | 25.73% | 3.20% | -5.38% | 22.96% | 6.24% | -48.85% |
Cost of Revenue | 28.89 | 23.16 | 20.54 | 19.54 | 12.87 | 13.74 |
Gross Profit | 24.86 | 19.2 | 20.51 | 23.84 | 22.41 | 19.47 |
Selling, General & Admin | 28.73 | 28.67 | 31.41 | 26.4 | 30.2 | 31.26 |
Other Operating Expenses | -10.19 | -9.18 | -2.23 | -2.93 | -3.92 | -2.54 |
Operating Expenses | 24.83 | 25.27 | 33.4 | 27.99 | 31.05 | 33.71 |
Operating Income | 0.03 | -6.07 | -12.89 | -4.15 | -8.64 | -14.23 |
Interest Expense | -1.71 | -1.61 | -1.32 | -1.47 | -1.1 | -0.93 |
Interest & Investment Income | 0.01 | 0.02 | 0.01 | 0.07 | - | - |
EBT Excluding Unusual Items | -1.66 | -7.66 | -14.2 | -5.55 | -9.73 | -15.16 |
Asset Writedown | -2.19 | -2.19 | - | - | - | - |
Pretax Income | -3.85 | -9.84 | -14.2 | -5.55 | -9.73 | -15.16 |
Income Tax Expense | - | - | 1.29 | - | - | -2.54 |
Net Income | -3.85 | -9.84 | -15.49 | -5.55 | -9.73 | -12.62 |
Net Income to Common | -3.85 | -9.84 | -15.49 | -5.55 | -9.73 | -12.62 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 43 | 35 | 14 | 12 | 12 | 12 |
Shares Outstanding (Diluted) | 43 | 35 | 14 | 12 | 12 | 12 |
Shares Change | 75.76% | 147.08% | 15.88% | - | - | - |
EPS (Basic) | -0.09 | -0.28 | -1.11 | -0.46 | -0.81 | -1.04 |
EPS (Diluted) | -0.09 | -0.28 | -1.11 | -0.46 | -0.81 | -1.04 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 6.63 | -7.66 | -2.02 | 8.21 | -3.46 | -1.12 |
Free Cash Flow Per Share | 0.15 | -0.22 | -0.14 | 0.68 | -0.29 | -0.09 |
Gross Margin | 46.25% | 45.33% | 49.97% | 54.96% | 63.53% | 58.64% |
Operating Margin | 0.06% | -14.32% | -31.40% | -9.57% | -24.47% | -42.85% |
Profit Margin | -7.16% | -23.23% | -37.73% | -12.80% | -27.59% | -38.00% |
Free Cash Flow Margin | 12.33% | -18.09% | -4.92% | 18.92% | -9.81% | -3.37% |
EBITDA | 5.17 | -1.44 | -10.44 | -1.67 | -6.15 | -11.43 |
EBITDA Margin | 9.62% | -3.41% | -25.43% | -3.84% | -17.42% | -34.43% |
D&A For EBITDA | 5.14 | 4.62 | 2.45 | 2.48 | 2.49 | 2.8 |
EBIT | 0.03 | -6.07 | -12.89 | -4.15 | -8.64 | -14.23 |
EBIT Margin | 0.06% | -14.32% | -31.40% | -9.57% | -24.47% | -42.85% |
Revenue as Reported | 62.17 | 47.99 | 48.14 | 44.21 | 39.73 | 35.08 |