Doxa AB (publ) (STO:DOXA)
Sweden
· Delayed Price · Currency is SEK 0.404
-0.008 (-1.94%)
Feb 21, 2025, 5:29 PM CET
Doxa AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 19.5 | 9.9 | 5.2 | 10.9 | 10.3 | 19.98 | Upgrade
|
| Revenue Growth (YoY) | 160.00% | 90.38% | -52.29% | 5.83% | -48.46% | -41.73% | Upgrade
|
| Cost of Revenue | - | - | - | 3 | 1.4 | 8.74 | Upgrade
|
| Gross Profit | 19.5 | 9.9 | 5.2 | 7.9 | 8.9 | 11.25 | Upgrade
|
| Selling, General & Admin | 36.9 | 42.6 | 40.8 | 41.8 | 22.1 | 21.75 | Upgrade
|
| Other Operating Expenses | - | - | - | - | - | 0.02 | Upgrade
|
| Operating Expenses | 36.9 | 42.6 | 40.8 | 41.8 | 22.1 | 22.38 | Upgrade
|
| Operating Income | -17.4 | -32.7 | -35.6 | -33.9 | -13.2 | -11.13 | Upgrade
|
| Interest Expense | -21.5 | -2.1 | -0.1 | -0.1 | -0.4 | -0.18 | Upgrade
|
| Interest & Investment Income | 69.9 | 24.6 | 6 | - | - | 0.1 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | - | -0.1 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -0.1 | - | 0.1 | -0.1 | 0.1 | - | Upgrade
|
| EBT Excluding Unusual Items | 30.9 | -10.2 | -29.6 | -34.1 | -13.6 | -11.21 | Upgrade
|
| Gain (Loss) on Sale of Investments | -1,231 | 302.1 | -10.3 | 110.4 | - | - | Upgrade
|
| Pretax Income | -1,200 | 291.9 | -39.9 | 76.3 | -13.6 | -11.21 | Upgrade
|
| Income Tax Expense | - | - | - | 0.1 | 0.1 | 0.07 | Upgrade
|
| Net Income | -1,200 | 291.9 | -39.9 | 76.2 | -13.7 | -11.27 | Upgrade
|
| Net Income to Common | -1,200 | 291.9 | -39.9 | 76.2 | -13.7 | -11.27 | Upgrade
|
| Shares Outstanding (Basic) | 704 | 388 | 281 | 114 | 57 | 56 | Upgrade
|
| Shares Outstanding (Diluted) | 704 | 388 | 281 | 114 | 57 | 56 | Upgrade
|
| Shares Change (YoY) | 103.75% | 37.89% | 147.05% | 100.50% | 1.50% | - | Upgrade
|
| EPS (Basic) | -1.71 | 0.75 | -0.14 | 0.67 | -0.24 | -0.20 | Upgrade
|
| EPS (Diluted) | -1.71 | 0.75 | -0.14 | 0.67 | -0.24 | -0.20 | Upgrade
|
| Free Cash Flow | -44.3 | -37.8 | -39.4 | -18.6 | -13.5 | -9.22 | Upgrade
|
| Free Cash Flow Per Share | -0.06 | -0.10 | -0.14 | -0.16 | -0.24 | -0.16 | Upgrade
|
| Gross Margin | 100.00% | 100.00% | 100.00% | 72.48% | 86.41% | 56.28% | Upgrade
|
| Operating Margin | -89.23% | -330.30% | -684.62% | -311.01% | -128.16% | -55.70% | Upgrade
|
| Profit Margin | -6153.85% | 2948.48% | -767.31% | 699.08% | -133.01% | -56.41% | Upgrade
|
| Free Cash Flow Margin | -227.18% | -381.82% | -757.69% | -170.64% | -131.07% | -46.11% | Upgrade
|
| EBITDA | - | -32.5 | -35.5 | -33.8 | -13.13 | -11.08 | Upgrade
|
| EBITDA Margin | - | - | - | - | -127.48% | -55.44% | Upgrade
|
| D&A For EBITDA | - | 0.2 | 0.1 | 0.1 | 0.07 | 0.05 | Upgrade
|
| EBIT | -17.4 | -32.7 | -35.6 | -33.9 | -13.2 | -11.13 | Upgrade
|
| EBIT Margin | -89.23% | - | - | - | -128.16% | -55.70% | Upgrade
|
| Effective Tax Rate | - | - | - | 0.13% | - | - | Upgrade
|
| Revenue as Reported | - | 312.1 | -5 | 121.3 | 10.3 | 20.14 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.