Bambuser AB (publ) (STO:BUSER)
Sweden · Delayed Price · Currency is SEK 25.80
-1.20 (-4.44%)
Jun 12, 2026, 5:24 PM CET
COSE:TKYO.N0000 Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 83.1 | 103.02 | 188.47 | 208.06 | 214.54 |
Other Revenue | - | - | - | - | 2.08 |
| 83.1 | 103.02 | 188.47 | 208.06 | 216.61 | |
Revenue Growth (YoY) | -19.34% | -45.34% | -9.42% | -3.95% | 411.25% |
Cost of Revenue | 12.32 | 23.95 | 133.07 | 160.28 | 141.97 |
Gross Profit | 70.78 | 79.07 | 55.4 | 47.78 | 74.65 |
Selling, General & Admin | 117.22 | 129.19 | 153.06 | 173.68 | 170.91 |
Research & Development | 72.32 | 80.52 | 98.63 | 111.47 | - |
Other Operating Expenses | -2.82 | -6.83 | 94.43 | -21.36 | 3.01 |
Operating Expenses | 186.71 | 202.88 | 346.12 | 263.79 | 215.05 |
Operating Income | -115.94 | -123.81 | -290.73 | -216.01 | -140.41 |
Interest Expense | -0.01 | -0.01 | -0.02 | -0.06 | -0.09 |
Interest & Investment Income | 2.6 | 6.63 | 5.8 | 0.38 | 0.08 |
Currency Exchange Gain (Loss) | 0.41 | 6.32 | 6.59 | 15.63 | 6.3 |
Other Non Operating Income (Expenses) | 0 | -0.04 | - | -0.12 | -0 |
EBT Excluding Unusual Items | -112.94 | -110.91 | -278.36 | -200.18 | -134.12 |
Asset Writedown | - | - | - | - | -0.36 |
Other Unusual Items | - | - | - | - | -96.1 |
Pretax Income | -112.94 | -110.91 | -278.36 | -200.18 | -230.57 |
Income Tax Expense | 0.1 | 0.76 | 0.05 | -0.01 | 0.56 |
Net Income | -113.04 | -111.67 | -278.4 | -200.17 | -231.13 |
Net Income to Common | -113.04 | -111.67 | -278.4 | -200.17 | -231.13 |
Shares Outstanding (Basic) | 7 | 211 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 7 | 211 | 7 | 7 | 7 |
Shares Change (YoY) | -96.67% | 2900.00% | - | 7.63% | 56.05% |
EPS (Basic) | -16.05 | -0.53 | -39.54 | -28.43 | -35.33 |
EPS (Diluted) | -16.05 | -0.53 | -39.54 | -28.43 | -35.33 |
Free Cash Flow | -84.04 | -83.33 | -120.44 | -142.27 | -86.72 |
Free Cash Flow Per Share | -11.94 | -0.39 | -17.11 | -20.20 | -13.26 |
Gross Margin | 85.18% | 76.75% | 29.39% | 22.97% | 34.46% |
Operating Margin | -139.52% | -120.18% | -154.26% | -103.82% | -64.82% |
Profit Margin | -136.04% | -108.39% | -147.72% | -96.20% | -106.70% |
Free Cash Flow Margin | -101.13% | -80.88% | -63.90% | -68.38% | -40.03% |
EBITDA | -110.25 | -121.17 | -250.37 | -173.43 | -115.88 |
EBITDA Margin | -132.68% | -117.61% | -132.84% | -83.35% | -53.49% |
D&A For EBITDA | 5.68 | 2.64 | 40.35 | 42.58 | 24.53 |
EBIT | -115.94 | -123.81 | -290.73 | -216.01 | -140.41 |
EBIT Margin | -139.52% | -120.18% | -154.25% | -103.82% | -64.82% |
Revenue as Reported | - | - | - | - | 222.52 |