Cinclus Pharma Holding AB (publ) (STO:CINPHA)

Cinclus Pharma Holding AB Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	67.51	57.47	4.58	5.96	10.57	-
Revenue Growth (YoY)	1373.93%	1154.80%	-23.14%	-43.63%	-	-
Gross Profit	67.51	57.47	4.58	5.96	10.57	-
Selling, General & Admin	58.87	57.25	36.85	39.56	64.12	14.45
Research & Development	251.24	198.4	136.66	166.68	157.18	69.82
Operating Expenses	309.02	255.65	173.51	206.24	221.3	84.27
Operating Income	-241.52	-198.18	-168.93	-200.28	-210.73	-84.27
Interest Expense	-0.4	-0.4	-8.73	-7.45	-0.08	-0.01
Interest & Investment Income	11.62	11.62	11.21	3.03	1.18	-
Currency Exchange Gain (Loss)	3.24	3.24	-2.08	-10.49	-21.39	8.01
Other Non Operating Income (Expenses)	-11.83	0	1.24	0.58	0	0
Pretax Income	-238.88	-183.71	-167.28	-214.61	-231.01	-76.27
Income Tax Expense	0.19	0.26	0.75	0.51	18.06	-
Net Income	-239.07	-183.97	-168.03	-215.12	-249.07	-76.27
Net Income to Common	-239.07	-183.97	-168.03	-215.12	-249.07	-76.27
Shares Outstanding (Basic)	46	47	37	26	23	21
Shares Outstanding (Diluted)	46	47	37	26	23	21
Shares Change (YoY)	10.15%	25.69%	41.26%	13.81%	9.26%	8415.70%
EPS (Basic)	-5.15	-3.95	-4.54	-8.20	-10.81	-3.62
EPS (Diluted)	-5.15	-3.95	-4.54	-8.20	-10.81	-3.62
Free Cash Flow	-129.65	-75.78	-178.37	-209.19	-192.08	-75.48
Free Cash Flow Per Share	-2.79	-1.63	-4.81	-7.98	-8.34	-3.58
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	-
Operating Margin	-357.77%	-344.84%	-3688.45%	-3360.98%	-1993.45%	-
Profit Margin	-354.14%	-320.12%	-3668.80%	-3609.97%	-2356.20%	-
Free Cash Flow Margin	-192.06%	-131.86%	-3894.48%	-3510.42%	-1817.01%	-
EBITDA	-240.96	-198.05	-168.9	-200.25	-210.69	-84.26
D&A For EBITDA	0.56	0.13	0.03	0.03	0.04	0.01
EBIT	-241.52	-198.18	-168.93	-200.28	-210.73	-84.27

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