CirChem AB (publ) (STO:CIRCHE)

CirChem 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	29.53	25.83	6.78	4.01	2.78	2.18
Revenue Growth (YoY)	238.64%	281.20%	68.92%	44.57%	27.42%	-53.97%
Cost of Revenue	19.97	19.22	14.18	8.81	4.81	2.4
Gross Profit	9.55	6.61	-7.41	-4.79	-2.03	-0.22
Selling, General & Admin	7.89	7.48	8.28	15.16	14.81	8.94
Other Operating Expenses	-0.83	-1.18	-0.12	-0.09	-0.11	-0.31
Operating Expenses	7.47	6.46	8.21	15.14	14.78	8.72
Operating Income	2.09	0.15	-15.62	-19.94	-16.81	-8.93
Interest Expense	-1.19	-1.29	-1.58	-2.76	-1.33	-0.55
Interest & Investment Income	0.11	0.11	0.06	0	-	-
Currency Exchange Gain (Loss)	-0.05	-0.05	-0.01	-0.02	-0.01	0
Pretax Income	0.97	-1.07	-17.14	-22.72	-18.15	-9.49
Net Income	0.97	-1.07	-17.14	-22.72	-18.15	-9.49
Net Income to Common	0.97	-1.07	-17.14	-22.72	-18.15	-9.49
Shares Outstanding (Basic)	31	30	27	16	13	10
Shares Outstanding (Diluted)	31	30	27	16	13	10
Shares Change (YoY)	9.41%	13.31%	66.51%	25.09%	27.33%	-
EPS (Basic)	0.03	-0.04	-0.64	-1.42	-1.42	-0.94
EPS (Diluted)	0.03	-0.04	-0.64	-1.42	-1.42	-0.94
Free Cash Flow	-12.23	-12.85	-27.48	-25.27	-5.47	-1.58
Free Cash Flow Per Share	-0.39	-0.43	-1.03	-1.58	-0.43	-0.16
Gross Margin	32.36%	25.59%	-109.28%	-119.49%	-73.28%	-10.04%
Operating Margin	7.07%	0.58%	-230.41%	-496.99%	-605.82%	-410.25%
Profit Margin	3.28%	-4.15%	-252.93%	-566.29%	-654.07%	-435.55%
Free Cash Flow Margin	-41.41%	-49.75%	-405.47%	-629.77%	-196.99%	-72.44%
EBITDA	2.49	0.31	-15.57	-19.86	-16.73	-8.85
EBITDA Margin	8.44%	1.19%	-229.67%	-	-	-
D&A For EBITDA	0.4	0.16	0.05	0.08	0.08	0.08
EBIT	2.09	0.15	-15.62	-19.94	-16.81	-8.93
EBIT Margin	7.07%	0.58%	-230.41%	-	-	-
Revenue as Reported	30.54	27.02	6.9	4.11	2.89	2.49

Updated Feb 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.