Botnia Gold AB (publ) (STO:BOTX)

Botnia Gold AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	184.41	56.74	0.21	2.19	3.59	3.43
Revenue Growth (YoY)	236321.80%	26538.50%	-90.28%	-38.90%	4.46%	89.25%
Cost of Revenue	62.39	19.4	0.48	2.26	3.83	3.7
Gross Profit	122.02	37.34	-0.27	-0.07	-0.24	-0.26
Selling, General & Admin	62.61	34.96	7.3	7.34	5.15	4.28
Other Operating Expenses	2.35	0.05	-0	-	-	-
Operating Expenses	88.63	44.15	7.29	7.34	5.15	4.32
Operating Income	33.39	-6.81	-7.56	-7.41	-5.4	-4.58
Interest Expense	-0.69	-0.43	-0.26	-0.18	-0.18	-0.17
Interest & Investment Income	0.53	0.53	0.42	0	-	-
EBT Excluding Unusual Items	33.22	-6.71	-7.4	-7.59	-5.57	-4.75
Pretax Income	33.22	-6.71	-7.4	-7.59	-5.57	-4.75
Income Tax Expense	-22.28	-29.05	-0.13	-	-	-
Net Income	55.5	22.34	-7.28	-7.59	-5.57	-4.75
Net Income to Common	55.5	22.34	-7.28	-7.59	-5.57	-4.75
Shares Outstanding (Basic)	41	40	40	29	29	27
Shares Outstanding (Diluted)	42	41	41	29	30	27
Shares Change (YoY)	6.42%	0.28%	40.33%	-1.82%	10.22%	16.61%
EPS (Basic)	1.36	0.56	-0.18	-0.26	-0.19	-0.18
EPS (Diluted)	1.33	0.55	-0.18	-0.26	-0.19	-0.18
Free Cash Flow	22.35	-39.67	-20.05	-6.03	-3.61	-7.32
Free Cash Flow Per Share	0.53	-0.96	-0.49	-0.21	-0.12	-0.27
Gross Margin	66.17%	65.81%	-126.76%	-3.29%	-6.75%	-7.69%
Operating Margin	18.11%	-12.01%	-3550.70%	-338.06%	-150.45%	-133.47%
Profit Margin	30.10%	39.36%	-3416.43%	-346.37%	-155.38%	-138.42%
Free Cash Flow Margin	12.12%	-69.92%	-9413.61%	-275.40%	-100.59%	-213.22%
EBITDA	-	2.33	-	-	-5.36	-4.54
EBITDA Margin	-	4.10%	-	-	-149.36%	-132.33%
D&A For EBITDA	-	9.14	-	-	0.04	0.04
EBIT	33.39	-6.81	-7.56	-7.41	-5.4	-4.58
EBIT Margin	18.11%	-12.01%	-	-	-150.45%	-133.47%
Revenue as Reported	56.87	56.87	0.22	2.19	3.59	3.43

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