Doxa AB (publ) (STO:DOXA)
Sweden · Delayed Price · Currency is SEK 0.3415
-0.0070 (-2.01%)
Aug 13, 2026, 5:17 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 | Mar '26 Mar 31, 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 |
| 8.5 | 20.3 | -1,206 | 312.1 | -5 | 121.3 | |
Revenue Growth | -26.09% | - | - | - | - | 1077.67% |
Cost of Revenue | - | - | - | - | 0 | 3 |
Gross Profit | 8.5 | 20.3 | -1,206 | 312.1 | -5 | 118.3 |
Selling, General & Admin | 102.5 | 52.4 | 556.1 | 42.6 | 40.8 | 41.8 |
Depreciation & Amortization Expenses | - | 99.1 | - | - | - | - |
Other Operating Expenses | 24.1 | 23.7 | 1,221 | -302.1 | 10.3 | -110.4 |
Total Operating Expenses | 126.6 | 175.2 | 1,777 | -259.5 | 51.1 | -68.6 |
Operating Income | -118.1 | -151.6 | -1,762 | 269.4 | -45.8 | 76.5 |
Interest Income | 7.9 | 5.8 | 60.9 | 24.6 | 6 | 0 |
Interest Expense | -53.3 | -61.8 | -22.5 | -2.1 | -0.1 | -0.1 |
Total Non-Operating Income (Expense) | -45.4 | -56 | 38.4 | 22.5 | 5.9 | -0.1 |
Pretax Income | -163.5 | -207.6 | -1,723 | 291.9 | -39.9 | 76.3 |
Provision for Income Taxes | 4.7 | 3.6 | 0 | 0 | 0 | 0.1 |
Net Income | -168.2 | -211.2 | -1,723 | 291.9 | -39.9 | 76.2 |
Earnings From Discontinued Operations | -116 | -124.2 | - | - | - | - |
Net Income to Common | -284.2 | -211.2 | -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 | 29.52% | 41.27% | 134.81% | 37.89% | 147.05% | 100.50% |
EPS (Basic) | -0.20 | -0.16 | -1.89 | 0.75 | -0.14 | 0.67 |
EPS (Diluted) | -0.20 | -0.16 | -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 | Mar '26 Mar 31, 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 | -630.9 | 266.1 | -63.6 | -37.8 | -39.4 | -18.6 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | -0.49 | 0.21 | -0.07 | -0.10 | -0.14 | -0.16 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 97.53% |
Operating Margin | -1389.41% | -746.80% | 146.13% | 86.32% | 916.00% | 63.07% |
Profit Margin | -1978.82% | -1040.39% | 142.94% | 93.53% | 798.00% | 62.82% |
FCF Margin | -7422.35% | 1310.84% | 5.28% | -12.11% | 788.00% | -15.33% |
EBITDA | -116.5 | -151.6 | -1,762 | 269.4 | -45.8 | 76.5 |
EBITDA Margin | -1370.59% | -746.80% | 146.13% | 86.32% | 916.00% | 63.07% |
EBIT | -118.1 | -151.6 | -1,762 | 269.4 | -45.8 | 76.5 |
EBIT Margin | -1389.41% | -746.80% | 146.13% | 86.32% | 916.00% | 63.07% |
Effective Tax Rate | -2.87% | -1.73% | 0.00% | 0.00% | 0.00% | 0.13% |