Botnia Gold AB (publ) (STO:BOTX)

Botnia Gold AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	246.33	56.74	0.21	2.19	3.59
Revenue Growth (YoY)	334.14%	26538.50%	-90.28%	-38.90%	4.46%
Cost of Revenue	76.49	19.33	0.48	2.26	3.83
Gross Profit	169.84	37.41	-0.27	-0.07	-0.24
Selling, General & Admin	70.08	34.96	7.3	7.34	5.15
Other Operating Expenses	3.3	0.05	-0	-	-
Operating Expenses	106.7	44.23	7.29	7.34	5.15
Operating Income	63.14	-6.81	-7.56	-7.41	-5.4
Interest Expense	-0.81	-0.43	-0.26	-0.18	-0.18
Interest & Investment Income	0.05	0.53	0.42	0	-
EBT Excluding Unusual Items	62.38	-6.71	-7.4	-7.59	-5.57
Pretax Income	62.38	-6.71	-7.4	-7.59	-5.57
Income Tax Expense	13.48	-29.05	-0.13	-	-
Net Income	48.91	22.34	-7.28	-7.59	-5.57
Net Income to Common	48.91	22.34	-7.28	-7.59	-5.57
Net Income Growth	118.96%	-	-	-	-
Shares Outstanding (Basic)	41	40	40	29	29
Shares Outstanding (Diluted)	41	41	41	29	30
Shares Change (YoY)	-	0.28%	40.33%	-1.82%	10.22%
EPS (Basic)	1.20	0.56	-0.18	-0.26	-0.19
EPS (Diluted)	1.19	0.55	-0.18	-0.26	-0.19
EPS Growth	116.36%	-	-	-	-
Free Cash Flow	53.41	-39.67	-20.05	-6.03	-3.61
Free Cash Flow Per Share	1.29	-0.96	-0.49	-0.21	-0.12
Gross Margin	68.95%	65.94%	-126.76%	-3.29%	-6.75%
Operating Margin	25.63%	-12.01%	-3550.70%	-338.06%	-150.45%
Profit Margin	19.85%	39.36%	-3416.43%	-346.37%	-155.38%
Free Cash Flow Margin	21.68%	-69.92%	-9413.61%	-275.40%	-100.59%
EBITDA	96.04	2.33	-	-	-5.36
EBITDA Margin	38.99%	4.10%	-	-	-149.36%
D&A For EBITDA	32.9	9.14	-	-	0.04
EBIT	63.14	-6.81	-7.56	-7.41	-5.4
EBIT Margin	25.63%	-12.01%	-	-	-150.45%
Effective Tax Rate	21.61%	-	-	-	-
Revenue as Reported	246.93	56.87	0.22	2.19	3.59

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