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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	184.31	56.74	0.21	2.19	3.59	3.43
Revenue Growth (YoY)	105827.01%	26538.50%	-90.28%	-38.90%	4.46%	89.25%
Cost of Revenue	61.74	19.4	0.48	2.26	3.83	3.7
Gross Profit	122.58	37.34	-0.27	-0.07	-0.24	-0.26
Selling, General & Admin	60.32	34.96	7.3	7.34	5.15	4.28
Other Operating Expenses	2.54	0.05	-0	-	-	-
Operating Expenses	91.76	44.15	7.29	7.34	5.15	4.32
Operating Income	30.82	-6.81	-7.56	-7.41	-5.4	-4.58
Interest Expense	-0.87	-0.43	-0.26	-0.18	-0.18	-0.17
Interest & Investment Income	0.53	0.53	0.42	0	-	-
EBT Excluding Unusual Items	30.48	-6.71	-7.4	-7.59	-5.57	-4.75
Pretax Income	30.48	-6.71	-7.4	-7.59	-5.57	-4.75
Income Tax Expense	-25.12	-29.05	-0.13	-	-	-
Net Income	55.6	22.34	-7.28	-7.59	-5.57	-4.75
Net Income to Common	55.6	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)	6.22%	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)	1.32	0.55	-0.18	-0.26	-0.19	-0.18
Free Cash Flow	-1.09	-39.67	-20.05	-6.03	-3.61	-7.32
Free Cash Flow Per Share	-0.03	-0.96	-0.49	-0.21	-0.12	-0.27
Gross Margin	66.50%	65.81%	-126.76%	-3.29%	-6.75%	-7.69%
Operating Margin	16.72%	-12.01%	-3550.70%	-338.06%	-150.45%	-133.47%
Profit Margin	30.17%	39.36%	-3416.43%	-346.37%	-155.38%	-138.42%
Free Cash Flow Margin	-0.59%	-69.92%	-9413.61%	-275.40%	-100.59%	-213.22%
EBITDA	59.71	2.33	-	-	-5.36	-4.54
EBITDA Margin	32.40%	4.10%	-	-	-149.36%	-132.33%
D&A For EBITDA	28.89	9.14	-	-	0.04	0.04
EBIT	30.82	-6.81	-7.56	-7.41	-5.4	-4.58
EBIT Margin	16.72%	-12.01%	-	-	-150.45%	-133.47%
Revenue as Reported	56.87	56.87	0.22	2.19	3.59	3.43

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