EMB Mission Bound AB (publ) (STO:EMB)
Sweden · Delayed Price · Currency is SEK 0.5700
+0.0240 (4.40%)
Sep 2, 2026, 4:00 PM CET
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 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 |
| 165.78 | 165.65 | 92.06 | 28.86 | 5.02 | 1.93 | |
Revenue Growth | 13.22% | 79.93% | 218.95% | 474.64% | 160.74% | 2458.68% |
Cost of Revenue | - | - | - | - | - | 2.96 |
Gross Profit | 165.78 | 165.65 | 92.06 | 28.86 | 5.02 | -1.04 |
Selling, General & Admin | 91.69 | 92.9 | 50.85 | 39.06 | 19.98 | 19.82 |
Other Operating Expenses | 29.68 | 35.11 | 33.75 | 31.01 | 16.86 | -1.93 |
Operating Expenses | 149.18 | 154.57 | 105.81 | 81.69 | 42.62 | 19.04 |
Operating Income | 16.6 | 11.08 | -13.75 | -52.83 | -37.6 | -20.08 |
Interest Expense | -0.15 | -1.45 | -2.1 | -2.39 | -4.42 | -0.94 |
Interest & Investment Income | 0.67 | 0.89 | 0.45 | 0.09 | - | - |
Earnings From Equity Investments | -0.04 | -4 | -1.56 | -0.12 | - | - |
Currency Exchange Gain (Loss) | 0.61 | 0.61 | -1.28 | -0.96 | 0.45 | -0.34 |
Other Non Operating Income (Expenses) | - | - | -1.9 | -2.55 | - | 0 |
EBT Excluding Unusual Items | 17.68 | 7.12 | -20.13 | -58.75 | -41.57 | -21.36 |
Impairment of Goodwill | - | - | - | -0.59 | - | - |
Asset Writedown | -0.42 | -0.42 | -1.61 | -5.43 | - | - |
Pretax Income | 17.26 | 6.7 | -21.74 | -64.78 | -41.57 | -21.36 |
Income Tax Expense | 1.3 | 1.54 | 0.39 | 0.12 | - | 0 |
Net Income | 15.97 | 5.16 | -22.13 | -64.9 | -41.57 | -21.36 |
Net Income to Common | 15.97 | 5.16 | -22.13 | -64.9 | -41.57 | -21.36 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 296 | 294 | 239 | 114 | 53 | 45 |
Shares Outstanding (Diluted) | 296 | 294 | 239 | 114 | 53 | 45 |
Shares Change | 2.30% | 22.78% | 109.73% | 117.12% | 16.97% | 79.62% |
EPS (Basic) | 0.05 | 0.02 | -0.09 | -0.57 | -0.79 | -0.48 |
EPS (Diluted) | 0.05 | 0.02 | -0.09 | -0.57 | -0.79 | -0.48 |
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 | 31.76 | 18.99 | 2.13 | -39.07 | -33.74 | -17.04 |
Free Cash Flow Per Share | 0.11 | 0.07 | 0.01 | -0.34 | -0.64 | -0.38 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | -53.83% |
Operating Margin | 10.01% | 6.69% | -14.93% | -183.01% | -748.56% | -1042.24% |
Profit Margin | 9.63% | 3.11% | -24.04% | -224.85% | -827.63% | -1108.67% |
Free Cash Flow Margin | 19.16% | 11.46% | 2.31% | -135.37% | -671.71% | -884.68% |
EBITDA | 32.45 | 25.67 | -2.14 | -43.42 | -34.07 | -18.93 |
EBITDA Margin | 19.57% | 15.50% | -2.32% | -150.44% | - | - |
D&A For EBITDA | 15.85 | 14.59 | 11.61 | 9.4 | 3.53 | 1.15 |
EBIT | 16.6 | 11.08 | -13.75 | -52.83 | -37.6 | -20.08 |
EBIT Margin | 10.01% | 6.69% | -14.93% | -183.01% | - | - |
Effective Tax Rate | 7.51% | 23.00% | - | - | - | - |
Revenue as Reported | - | - | - | - | - | 3.87 |