Doxa AB (publ) (STO:DOXA)
Sweden · Delayed Price · Currency is SEK 0.3375
-0.0035 (-1.03%)
Sep 2, 2026, 5:20 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 27.4 | 20.3 | - | 9.9 | 5.2 | 10.9 |
Other Revenue | - | - | 15.5 | - | - | - |
| 27.4 | 20.3 | 15.5 | 9.9 | 5.2 | 10.9 | |
Revenue Growth | 57.47% | 30.97% | 56.57% | 90.39% | -52.29% | 5.83% |
Cost of Revenue | 24 | 23.7 | - | - | - | 3 |
Gross Profit | 3.4 | -3.4 | 15.5 | 9.9 | 5.2 | 7.9 |
Selling, General & Admin | -3.9 | 52.4 | 556.1 | 42.6 | 40.8 | 41.8 |
Other Operating Expenses | 1.6 | - | - | - | - | - |
Operating Expenses | 100.1 | 151.5 | 556.1 | 42.6 | 40.8 | 41.8 |
Operating Income | -96.7 | -154.9 | -540.6 | -32.7 | -35.6 | -33.9 |
Interest Expense | -34.1 | -61.8 | -22.5 | -2.1 | -0.1 | -0.1 |
Interest & Investment Income | 8.7 | 5.8 | 60.9 | 24.6 | 6 | - |
Other Non Operating Income (Expenses) | 0.1 | 0.1 | - | - | 0.1 | -0.1 |
EBT Excluding Unusual Items | -122 | -210.8 | -502.2 | -10.2 | -29.6 | -34.1 |
Gain (Loss) on Sale of Investments | 3.2 | 3.2 | -1,221 | 302.1 | -10.3 | 110.4 |
Pretax Income | -120 | -207.6 | -1,723 | 291.9 | -39.9 | 76.3 |
Income Tax Expense | 3.5 | 3.6 | - | - | - | 0.1 |
Earnings From Continuing Operations | -123.5 | -211.2 | -1,723 | 291.9 | -39.9 | 76.2 |
Earnings From Discontinued Operations | -78 | -124.2 | - | - | - | - |
Net Income | -201.5 | -335.4 | -1,723 | 291.9 | -39.9 | 76.2 |
Net Income to Common | -201.5 | -335.4 | -1,723 | 291.9 | -39.9 | 76.2 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 1,286 | 1,286 | 910 | 388 | 281 | 114 |
Shares Outstanding (Diluted) | 1,286 | 1,286 | 910 | 388 | 281 | 114 |
Shares Change | 2.36% | 41.27% | 134.81% | 37.89% | 147.05% | 100.50% |
EPS (Basic) | -0.16 | -0.26 | -1.89 | 0.75 | -0.14 | 0.67 |
EPS (Diluted) | -0.16 | -0.26 | -1.89 | 0.75 | -0.14 | 0.67 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 607.5 | 266.1 | -63.6 | -37.8 | -39.4 | -18.6 |
Free Cash Flow Per Share | 0.47 | 0.21 | -0.07 | -0.10 | -0.14 | -0.16 |
Gross Margin | 12.41% | -16.75% | 100.00% | 100.00% | 100.00% | 72.48% |
Operating Margin | -352.92% | -763.05% | -3487.74% | -330.30% | -684.62% | -311.01% |
Profit Margin | -735.40% | -1652.22% | -11118.07% | 2948.49% | -767.31% | 699.08% |
Free Cash Flow Margin | 2217.15% | 1310.84% | -410.32% | -381.82% | -757.69% | -170.64% |
EBITDA | 5.3 | -55.8 | -530.6 | -32.5 | -35.5 | -33.8 |
EBITDA Margin | 19.34% | -274.88% | - | - | - | - |
D&A For EBITDA | 102 | 99.1 | 10 | 0.2 | 0.1 | 0.1 |
EBIT | -96.7 | -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 |