Botnia Exploration Holding AB (publ) (STO:BOTX)

STO:BOTX 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
Revenue	56.74	0.21	2.19	3.59	3.43
Revenue Growth (YoY)	26538.50%	-90.28%	-38.90%	4.46%	89.25%
Cost of Revenue	19.4	0.48	2.26	3.83	3.7
Gross Profit	37.34	-0.27	-0.07	-0.24	-0.26
Selling, General & Admin	34.68	7.3	7.34	5.15	4.28
Other Operating Expenses	0.05	-0	-	-	-
Operating Expenses	43.87	7.29	7.34	5.15	4.32
Operating Income	-6.53	-7.56	-7.41	-5.4	-4.58
Interest Expense	-	-0.26	-0.18	-0.18	-0.17
Interest & Investment Income	0.1	0.42	0	-	-
EBT Excluding Unusual Items	-6.43	-7.4	-7.59	-5.57	-4.75
Pretax Income	-6.43	-7.4	-7.59	-5.57	-4.75
Income Tax Expense	-28.99	-0.13	-	-	-
Net Income	22.56	-7.28	-7.59	-5.57	-4.75
Net Income to Common	22.56	-7.28	-7.59	-5.57	-4.75
Shares Outstanding (Basic)	40	40	29	29	27
Shares Outstanding (Diluted)	41	41	29	30	27
Shares Change (YoY)	0.28%	40.33%	-1.82%	10.22%	16.61%
EPS (Basic)	0.56	-0.18	-0.26	-0.19	-0.18
EPS (Diluted)	0.55	-0.18	-0.26	-0.19	-0.18
Free Cash Flow	5.71	-20.05	-6.03	-3.61	-7.32
Free Cash Flow Per Share	0.14	-0.49	-0.21	-0.12	-0.27
Gross Margin	65.81%	-126.76%	-3.29%	-6.75%	-7.69%
Operating Margin	-11.51%	-3550.70%	-338.06%	-150.45%	-133.47%
Profit Margin	39.76%	-3416.43%	-346.37%	-155.38%	-138.42%
Free Cash Flow Margin	10.07%	-9413.61%	-275.40%	-100.59%	-213.22%
EBITDA	2.61	-	-	-5.36	-4.54
EBITDA Margin	4.60%	-	-	-149.36%	-132.33%
D&A For EBITDA	9.14	-	-	0.04	0.04
EBIT	-6.53	-7.56	-7.41	-5.4	-4.58
EBIT Margin	-11.51%	-	-	-150.45%	-133.47%
Revenue as Reported	-	0.22	2.19	3.59	3.43

Updated Feb 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.