Adventure Box Technology AB (publ) (STO:ADVBOX)

STO:ADVBOX Income Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	1.37	2.99	3.54	3.85	4.04
Other Revenue	-	-	0.39	0.26	0.14
Revenue	1.37	2.99	3.93	4.11	4.18
Revenue Growth (YoY)	-54.22%	-24.04%	-4.26%	-1.68%	157.09%
Cost of Revenue	1.04	1.21	0.17	2.4	0.65
Gross Profit	0.33	1.78	3.77	1.7	3.52
Selling, General & Admin	20.32	11.13	12.18	20.42	19.23
Other Operating Expenses	0.1	0.01	12.58	18.79	-0.27
Operating Expenses	32.96	16.72	28.77	46.82	24.05
Operating Income	-32.63	-14.94	-25	-45.12	-20.53
Interest Expense	-0.39	-0.12	-0.12	-0.17	-0.11
Interest & Investment Income	-	-	0.1	0.1	0.03
Currency Exchange Gain (Loss)	-	-	-0.06	-0.02	0.01
Other Non Operating Income (Expenses)	-	-	-0.02	-0	0.1
EBT Excluding Unusual Items	-33.02	-15.06	-25.1	-45.2	-20.5
Pretax Income	-33.02	-15.06	-25.1	-45.2	-20.5
Income Tax Expense	-0.72	-0.73	-0.18	-	0.02
Net Income	-32.3	-14.33	-24.92	-45.2	-20.52
Net Income to Common	-32.3	-14.33	-24.92	-45.2	-20.52
Shares Outstanding (Basic)	53	30	19	15	11
Shares Outstanding (Diluted)	53	30	19	15	11
Shares Change (YoY)	74.25%	64.04%	23.05%	35.44%	70.48%
EPS (Basic)	-0.61	-0.47	-1.34	-3.00	-1.84
EPS (Diluted)	-0.61	-0.47	-1.34	-3.00	-1.84
Free Cash Flow	-8.6	-7.73	-11.97	-18.29	-13.53
Free Cash Flow Per Share	-0.16	-0.25	-0.65	-1.21	-1.22
Gross Margin	24.21%	59.65%	95.80%	41.50%	84.39%
Operating Margin	-2386.91%	-500.17%	-635.94%	-1098.78%	-491.57%
Profit Margin	-2362.62%	-480.01%	-633.88%	-1100.78%	-491.38%
Free Cash Flow Margin	-629.19%	-259.01%	-304.55%	-445.32%	-323.95%
EBITDA	-27.1	-9.36	-24.84	-44.99	-20.51
D&A For EBITDA	5.53	5.58	0.16	0.12	0.02
EBIT	-32.63	-14.94	-25	-45.12	-20.53
Revenue as Reported	1.37	2.99	4	4.64	4.45

Source: S&P Global Market Intelligence. Standard template. Financial Sources.