EMB Mission Bound AB (publ) (STO:EMB)
Sweden
· Delayed Price · Currency is SEK 0.4940
+0.0060 (1.23%)
At close: Jun 5, 2025
EMB Mission Bound AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 113.73 | 92.06 | 28.86 | 5.02 | 3.85 | 1.07 | Upgrade
|
| Revenue Growth (YoY) | 156.93% | 218.95% | 474.64% | 30.32% | 259.27% | - | Upgrade
|
| Cost of Revenue | - | - | - | - | 2.96 | - | Upgrade
|
| Gross Profit | 113.73 | 92.06 | 28.86 | 5.02 | 0.89 | 1.07 | Upgrade
|
| Selling, General & Admin | 62.84 | 50.85 | 39.06 | 19.98 | 19.82 | 5.46 | Upgrade
|
| Other Operating Expenses | 34.91 | 33.75 | 31.01 | 16.86 | - | - | Upgrade
|
| Operating Expenses | 120.75 | 105.81 | 81.69 | 42.62 | 20.97 | 5.48 | Upgrade
|
| Operating Income | -7.02 | -13.75 | -52.83 | -37.6 | -20.08 | -4.41 | Upgrade
|
| Interest Expense | - | -2.1 | -2.39 | -4.42 | -0.94 | -0 | Upgrade
|
| Interest & Investment Income | 0.54 | 0.45 | 0.09 | - | - | - | Upgrade
|
| Earnings From Equity Investments | -4.32 | -1.56 | -0.12 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -1.28 | -1.28 | -0.96 | 0.45 | -0.34 | 0.11 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.9 | -1.9 | -2.55 | - | 0 | -0 | Upgrade
|
| EBT Excluding Unusual Items | -13.98 | -20.13 | -58.75 | -41.57 | -21.36 | -4.3 | Upgrade
|
| Impairment of Goodwill | - | - | -0.59 | - | - | - | Upgrade
|
| Asset Writedown | -1.61 | -1.61 | -5.43 | - | - | - | Upgrade
|
| Pretax Income | -15.58 | -21.74 | -64.78 | -41.57 | -21.36 | -4.3 | Upgrade
|
| Income Tax Expense | 0.07 | 0.39 | 0.12 | - | 0 | - | Upgrade
|
| Net Income | -15.65 | -22.13 | -64.9 | -41.57 | -21.36 | -4.3 | Upgrade
|
| Net Income to Common | -15.65 | -22.13 | -64.9 | -41.57 | -21.36 | -4.3 | Upgrade
|
| Shares Outstanding (Basic) | 271 | 239 | 114 | 53 | 45 | 25 | Upgrade
|
| Shares Outstanding (Diluted) | 271 | 239 | 114 | 53 | 45 | 25 | Upgrade
|
| Shares Change (YoY) | 111.28% | 109.73% | 117.12% | 16.97% | 79.62% | - | Upgrade
|
| EPS (Basic) | -0.06 | -0.09 | -0.57 | -0.79 | -0.48 | -0.17 | Upgrade
|
| EPS (Diluted) | -0.06 | -0.09 | -0.57 | -0.79 | -0.48 | -0.17 | Upgrade
|
| Free Cash Flow | 12.97 | 2.13 | -39.07 | -33.74 | -17.04 | -4.53 | Upgrade
|
| Free Cash Flow Per Share | 0.05 | 0.01 | -0.34 | -0.64 | -0.38 | -0.18 | Upgrade
|
| Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 23.11% | 100.00% | Upgrade
|
| Operating Margin | -6.17% | -14.93% | -183.01% | -748.56% | -520.92% | -411.24% | Upgrade
|
| Profit Margin | -13.76% | -24.04% | -224.85% | -827.63% | -554.12% | -401.20% | Upgrade
|
| Free Cash Flow Margin | 11.40% | 2.31% | -135.37% | -671.71% | -442.17% | -421.99% | Upgrade
|
| EBITDA | 15.98 | 7.46 | -43.42 | -34.07 | -18.93 | -4.38 | Upgrade
|
| EBITDA Margin | 14.05% | 8.10% | -150.44% | - | - | - | Upgrade
|
| D&A For EBITDA | 23 | 21.21 | 9.4 | 3.53 | 1.15 | 0.03 | Upgrade
|
| EBIT | -7.02 | -13.75 | -52.83 | -37.6 | -20.08 | -4.41 | Upgrade
|
| EBIT Margin | -6.17% | -14.93% | -183.01% | - | - | - | Upgrade
|
| Revenue as Reported | - | - | - | - | 3.87 | 1.19 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.