Thinc Collective AB (publ) (NGM:THINC)
Sweden · Delayed Price · Currency is SEK 2.380
-0.020 (-0.83%)
At close: Aug 19, 2025
Thinc Collective 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 | 2017 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2017 - 2020 |
Operating Revenue | 330.06 | 326.55 | 298.92 | 336.26 | 151.83 | 2.47 | Upgrade |
Other Revenue | 0.2 | 0.2 | 0.27 | - | - | - | Upgrade |
| 330.26 | 326.75 | 299.19 | 336.26 | 151.83 | 2.47 | Upgrade | |
Revenue Growth (YoY) | 9.42% | 9.21% | -11.02% | 121.47% | 6051.83% | 1.11% | Upgrade |
Cost of Revenue | 308.86 | 306.35 | 274.28 | 317.68 | 143.65 | 3.36 | Upgrade |
Gross Profit | 21.4 | 20.4 | 24.91 | 18.58 | 8.18 | -0.89 | Upgrade |
Selling, General & Admin | 16.04 | 14.85 | 13.1 | 12.59 | 7.47 | 4.41 | Upgrade |
Other Operating Expenses | 0 | 0.05 | 0.15 | -0.64 | -1.77 | -0.01 | Upgrade |
Operating Expenses | 22.16 | 20.68 | 17.03 | 18.17 | 8.2 | 4.66 | Upgrade |
Operating Income | -0.76 | -0.28 | 7.88 | 0.41 | -0.03 | -5.55 | Upgrade |
Interest Expense | -1.96 | -1.86 | -1.55 | -0.29 | -0.19 | -0.08 | Upgrade |
Interest & Investment Income | 0.42 | 0.31 | 0.1 | 0.14 | 0.02 | - | Upgrade |
Earnings From Equity Investments | 1.77 | 1.3 | 1 | 3.71 | 0.43 | - | Upgrade |
Currency Exchange Gain (Loss) | 1.38 | 1.38 | 0.23 | 0.23 | 0.24 | - | Upgrade |
Other Non Operating Income (Expenses) | - | - | - | - | - | -0 | Upgrade |
EBT Excluding Unusual Items | 0.85 | 0.85 | 7.67 | 4.19 | 0.47 | -5.63 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | 0.05 | 0.2 | - | Upgrade |
Asset Writedown | - | - | - | -20 | - | - | Upgrade |
Other Unusual Items | - | - | - | - | - | 0.83 | Upgrade |
Pretax Income | 0.85 | 0.85 | 7.67 | -15.76 | 0.67 | -4.8 | Upgrade |
Income Tax Expense | 1.39 | 1.45 | 1.98 | -1.88 | 0.35 | - | Upgrade |
Earnings From Continuing Operations | -0.54 | -0.61 | 5.68 | -13.88 | 0.32 | -4.8 | Upgrade |
Minority Interest in Earnings | -1.8 | -1.43 | -1.91 | -0.53 | -0.09 | - | Upgrade |
Net Income | -2.34 | -2.03 | 3.77 | -14.41 | 0.23 | -4.8 | Upgrade |
Net Income to Common | -2.34 | -2.03 | 3.77 | -14.41 | 0.23 | -4.8 | Upgrade |
Shares Outstanding (Basic) | 17 | 17 | 16 | 15 | 9 | 1 | Upgrade |
Shares Outstanding (Diluted) | 17 | 17 | 16 | 15 | 9 | 1 | Upgrade |
Shares Change (YoY) | 4.03% | 3.81% | 4.98% | 73.51% | 547.40% | 42.67% | Upgrade |
EPS (Basic) | -0.14 | -0.12 | 0.23 | -0.93 | 0.03 | -3.49 | Upgrade |
EPS (Diluted) | -0.14 | -0.12 | 0.23 | -0.93 | 0.03 | -3.49 | Upgrade |
Free Cash Flow | 13.84 | 8.14 | 12.5 | 10.04 | 1.36 | -3.22 | Upgrade |
Free Cash Flow Per Share | 0.81 | 0.48 | 0.77 | 0.65 | 0.15 | -2.34 | Upgrade |
Dividend Per Share | - | - | 0.250 | 0.200 | - | - | Upgrade |
Dividend Growth | - | - | 25.00% | - | - | - | Upgrade |
Gross Margin | 6.48% | 6.24% | 8.33% | 5.53% | 5.38% | -36.14% | Upgrade |
Operating Margin | -0.23% | -0.09% | 2.63% | 0.12% | -0.02% | -224.88% | Upgrade |
Profit Margin | -0.71% | -0.62% | 1.26% | -4.28% | 0.15% | -194.37% | Upgrade |
Free Cash Flow Margin | 4.19% | 2.49% | 4.18% | 2.99% | 0.90% | -130.27% | Upgrade |
EBITDA | 3.91 | 4.06 | 10.47 | 0.61 | 0.3 | -5.29 | Upgrade |
EBITDA Margin | 1.19% | 1.24% | 3.50% | 0.18% | 0.20% | -214.34% | Upgrade |
D&A For EBITDA | 4.67 | 4.34 | 2.59 | 0.2 | 0.33 | 0.26 | Upgrade |
EBIT | -0.76 | -0.28 | 7.88 | 0.41 | -0.03 | -5.55 | Upgrade |
EBIT Margin | -0.23% | -0.09% | 2.63% | 0.12% | -0.02% | -224.88% | Upgrade |
Effective Tax Rate | 163.84% | 171.75% | 25.87% | - | 52.81% | - | Upgrade |
Revenue as Reported | 333.46 | 329.43 | 300.42 | 341.01 | 154.03 | 3.31 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.