Doxa AB (publ) (STO:DOXA)

Doxa 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	20.3	15.5	9.9	5.2	10.9
Revenue Growth (YoY)	30.97%	56.57%	90.39%	-52.29%	5.83%
Cost of Revenue	23.7	-	-	-	3
Gross Profit	-3.4	15.5	9.9	5.2	7.9
Selling, General & Admin	52.4	556.1	42.6	40.8	41.8
Operating Expenses	151.5	556.1	42.6	40.8	41.8
Operating Income	-154.9	-540.6	-32.7	-35.6	-33.9
Interest Expense	-61.8	-22.5	-2.1	-0.1	-0.1
Interest & Investment Income	5.8	60.9	24.6	6	-
Other Non Operating Income (Expenses)	0.1	-	-	0.1	-0.1
EBT Excluding Unusual Items	-210.8	-502.2	-10.2	-29.6	-34.1
Gain (Loss) on Sale of Investments	3.2	-1,221	302.1	-10.3	110.4
Pretax Income	-207.6	-1,723	291.9	-39.9	76.3
Income Tax Expense	3.6	-	-	-	0.1
Earnings From Continuing Operations	-211.2	-1,723	291.9	-39.9	76.2
Earnings From Discontinued Operations	-124.2	-	-	-	-
Net Income	-335.4	-1,723	291.9	-39.9	76.2
Net Income to Common	-335.4	-1,723	291.9	-39.9	76.2
Shares Outstanding (Basic)	1,286	910	388	281	114
Shares Outstanding (Diluted)	1,286	910	388	281	114
Shares Change (YoY)	41.27%	134.81%	37.89%	147.05%	100.50%
EPS (Basic)	-0.26	-1.89	0.75	-0.14	0.67
EPS (Diluted)	-0.26	-1.89	0.75	-0.14	0.67
Free Cash Flow	-428.8	-63.2	-37.8	-39.4	-18.6
Free Cash Flow Per Share	-0.33	-0.07	-0.10	-0.14	-0.16
Gross Margin	-16.75%	100.00%	100.00%	100.00%	72.48%
Operating Margin	-763.05%	-3487.74%	-330.30%	-684.62%	-311.01%
Profit Margin	-1652.22%	-11118.07%	2948.49%	-767.31%	699.08%
Free Cash Flow Margin	-2112.32%	-407.74%	-381.82%	-757.69%	-170.64%
EBITDA	-55.8	-540.4	-32.5	-35.5	-33.8
EBITDA Margin	-274.88%	-	-	-	-
D&A For EBITDA	99.1	0.2	0.2	0.1	0.1
EBIT	-154.9	-540.6	-32.7	-35.6	-33.9
Effective Tax Rate	-	-	-	-	0.13%
Revenue as Reported	-	-1,206	312.1	-5	121.3

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.