Biovica International AB Income Statement

Financials in millions SEK. Fiscal year is May - April.

Millions SEK. Fiscal year is May - Apr.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021	2016 - 2020
Operating Revenue	8.62	7.29	4.96	5.04	5.64	Upgrade
Other Revenue	0.03	0.01	0.26	0.06	1.84	Upgrade
Revenue	8.65	7.3	5.21	5.1	7.48	Upgrade
Revenue Growth (YoY)	18.53%	39.99%	2.22%	-31.85%	-22.71%	Upgrade
Cost of Revenue	0.54	0.41	0.34	0.37	0.37	Upgrade
Gross Profit	8.11	6.88	4.87	4.73	7.11	Upgrade
Selling, General & Admin	85.63	123.52	106.69	59.35	42.55	Upgrade
Other Operating Expenses	1.78	1.56	0.9	-0.84	-1.17	Upgrade
Operating Expenses	96.25	134.51	115.8	64.95	47.52	Upgrade
Operating Income	-88.14	-127.63	-110.92	-60.22	-40.41	Upgrade
Interest Expense	-0.22	-0.29	-0.28	-0.08	-0.06	Upgrade
Interest & Investment Income	1	1.16	0.27	-	0.86	Upgrade
Currency Exchange Gain (Loss)	1.38	2.63	0.17	0.25	0.23	Upgrade
Other Non Operating Income (Expenses)	-	-	0	-	-0	Upgrade
EBT Excluding Unusual Items	-85.98	-124.14	-110.76	-60.04	-39.39	Upgrade
Gain (Loss) on Sale of Assets	-	-	0.08	0.05	0	Upgrade
Pretax Income	-85.98	-124.14	-110.68	-59.99	-39.39	Upgrade
Income Tax Expense	1.64	0.69	-0.19	0.01	0.1	Upgrade
Net Income	-87.62	-124.82	-110.49	-60	-39.48	Upgrade
Net Income to Common	-87.62	-124.82	-110.49	-60	-39.48	Upgrade
Shares Outstanding (Basic)	93	58	35	28	28	Upgrade
Shares Outstanding (Diluted)	93	58	35	28	28	Upgrade
Shares Change (YoY)	58.49%	67.70%	22.40%	0.17%	20.50%	Upgrade
EPS (Basic)	-0.95	-2.14	-3.17	-2.11	-1.39	Upgrade
EPS (Diluted)	-0.95	-2.14	-3.17	-2.11	-1.39	Upgrade
Free Cash Flow	-85.65	-114.72	-95.85	-52.53	-34.41	Upgrade
Free Cash Flow Per Share	-0.93	-1.96	-2.75	-1.85	-1.21	Upgrade
Gross Margin	93.81%	94.34%	93.47%	92.72%	95.09%	Upgrade
Operating Margin	-1019.33%	-1749.57%	-2128.65%	-1181.21%	-540.24%	Upgrade
Profit Margin	-1013.35%	-1711.08%	-2120.36%	-1176.99%	-527.85%	Upgrade
Free Cash Flow Margin	-990.56%	-1572.60%	-1839.30%	-1030.44%	-460.01%	Upgrade
EBITDA	-87.06	-126.55	-109.71	-59.01	-38.9	Upgrade
D&A For EBITDA	1.08	1.08	1.22	1.21	1.51	Upgrade
EBIT	-88.14	-127.63	-110.92	-60.22	-40.41	Upgrade
Revenue as Reported	10.96	8.3	5.7	6.3	8.88	Upgrade

Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.