EMB Mission Bound AB (publ) (STO:EMB)
Sweden · Delayed Price · Currency is SEK 0.5380
0.00 (0.00%)
Jul 23, 2026, 4:12 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 | 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 |
| 166.5 | 165.65 | 92.06 | 28.86 | 9.72 | 3.87 | |
Revenue Growth (YoY) | 46.39% | 79.93% | 218.95% | 197.08% | 151.22% | 224.41% |
Cost of Revenue | - | - | - | - | 2.05 | 2.96 |
Gross Profit | 166.5 | 165.65 | 92.06 | 28.86 | 7.66 | 0.9 |
Selling, General & Admin | 88.32 | 87.67 | 45.21 | 33.61 | 36.74 | 19.82 |
Depreciation & Amortization Expenses | 27.51 | 26.97 | 22.82 | 17.65 | 3.83 | 1.15 |
Other Operating Expenses | 37.64 | 40.34 | 39.4 | 36.46 | 0.7 | 0 |
Total Operating Expenses | 153.47 | 154.99 | 107.42 | 87.72 | 41.26 | 20.97 |
Operating Income | 13.02 | 10.66 | -15.36 | -58.85 | -33.6 | -20.06 |
Interest Income | - | 4.78 | 2.01 | 0.52 | 0 | 0 |
Interest Expense | - | -4.74 | -6.83 | -6.33 | -4.11 | -1.29 |
Other Non-Operating Income (Expense) | -0.3 | -4 | -1.56 | -0.12 | -4.11 | -1.29 |
Total Non-Operating Income (Expense) | -0.3 | -3.96 | -6.39 | -5.93 | -8.22 | -2.58 |
Pretax Income | 12.72 | 6.7 | -21.74 | -64.78 | -37.71 | -21.36 |
Provision for Income Taxes | -1.44 | -1.54 | -0.39 | -0.12 | - | -0 |
Net Income | 11.23 | 5.16 | -22.13 | -64.9 | -37.71 | -21.36 |
Net Income to Common | 11.23 | 5.16 | -22.13 | -64.9 | -37.71 | -21.36 |
Shares Outstanding (Basic) | 297 | 294 | 239 | 114 | 53 | 34 |
Shares Outstanding (Diluted) | 297 | 294 | 239 | 114 | 53 | 34 |
Shares Change (YoY) | 9.60% | 22.78% | 109.73% | 117.12% | 53.80% | 85.56% |
EPS (Basic) | 0.04 | 0.02 | -0.09 | -0.57 | -0.79 | -0.63 |
EPS (Diluted) | 0.04 | 0.02 | -0.09 | -0.57 | -0.79 | -0.63 |
Free Cash Flow | 18.5 | 18.99 | 2.13 | -39.07 | -33.74 | -17.04 |
Free Cash Flow Growth | -2.60% | 791.92% | - | - | - | - |
Free Cash Flow Per Share | 0.06 | 0.06 | 0.01 | -0.34 | -0.64 | -0.50 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 78.87% | 23.38% |
Operating Margin | 7.82% | 6.44% | -16.68% | -203.89% | -345.83% | -518.81% |
Profit Margin | 6.75% | 3.11% | -24.04% | -224.85% | -388.16% | -552.23% |
FCF Margin | 11.11% | 11.46% | 2.31% | -135.37% | -347.26% | -440.66% |
EBITDA | 40.54 | 37.63 | 7.46 | -41.21 | -27.82 | -20.06 |
EBITDA Margin | 24.35% | 22.72% | 8.10% | -142.76% | -286.32% | -518.81% |
EBIT | 13.02 | 10.66 | -15.36 | -58.85 | -33.6 | -20.06 |
EBIT Margin | 7.82% | 6.44% | -16.68% | -203.89% | -345.83% | -518.81% |
Effective Tax Rate | -11.32% | -23.00% | 1.78% | 0.19% | 0.00% | 0.00% |