Episurf Medical AB (publ) (STO:EPIS.B)
Sweden · Delayed Price · Currency is SEK 0.0570
+0.0011 (1.97%)
Jul 24, 2026, 5:24 PM CET
Episurf Medical 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 |
| 25.1 | 22.8 | 20.7 | 20.1 | 18.2 | 13.8 | |
Revenue Growth (YoY) | 30.05% | 10.14% | 2.99% | 10.44% | 31.88% | 97.14% |
Cost of Revenue | 7.5 | 10.1 | 9.9 | 7.3 | 4.2 | 4.8 |
Gross Profit | 17.6 | 12.7 | 10.8 | 12.8 | 14 | 9 |
Selling, General & Admin | 74.8 | 62.4 | 79 | 100.9 | 83.6 | 71 |
Depreciation & Amortization Expenses | 7.3 | 8.1 | 9 | 8.7 | 7.4 | 7.4 |
Other Operating Expenses | 0.2 | - | - | - | - | - |
Total Operating Expenses | 82.3 | 70.5 | 88 | 109.6 | 91 | 78.4 |
Operating Income | -66.5 | -57.9 | -77.2 | -96.7 | -77 | -69.4 |
Interest Income | 0.3 | 0.5 | 2.2 | 3.1 | 0.5 | 0.4 |
Interest Expense | -0.4 | -0.6 | -1 | -0.9 | -0.7 | -0.2 |
Total Non-Operating Income (Expense) | -0.1 | -0.1 | 1.2 | 2.2 | -0.2 | 0.2 |
Pretax Income | -68.4 | -58 | -76 | -94.6 | -77.2 | -69.2 |
Provision for Income Taxes | 0.1 | 0.3 | 0.1 | 0.3 | 0.1 | 0 |
Net Income | -68.5 | -58.3 | -76.1 | -94.9 | -77.3 | -69.2 |
Net Income to Common | -68.5 | -58.2 | -76 | -94.8 | -77.3 | -69.3 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 1,333 | 987 | 479 | 267 | 267 | 227 |
Shares Outstanding (Diluted) | 1,333 | 987 | 479 | 267 | 267 | 227 |
Shares Change (YoY) | 135.04% | 105.90% | 79.47% | 0.13% | 17.67% | 39.80% |
EPS (Basic) | -0.06 | -0.06 | -0.16 | -0.40 | -0.30 | -0.30 |
EPS (Diluted) | -0.06 | -0.06 | -0.16 | -0.40 | -0.30 | -0.30 |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | -29 | -55.3 | -71.4 | -84.8 | -69.5 | -59.8 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | -0.02 | -0.06 | -0.15 | -0.32 | -0.26 | -0.26 |
Gross Margin | 70.12% | 55.70% | 52.17% | 63.68% | 76.92% | 65.22% |
Operating Margin | -264.94% | -253.95% | -372.95% | -481.10% | -423.08% | -502.90% |
Profit Margin | -272.91% | -255.70% | -367.63% | -472.14% | -424.73% | -501.45% |
FCF Margin | -115.54% | -242.54% | -344.93% | -421.89% | -381.87% | -433.33% |
EBITDA | -59.2 | -49.8 | -68.2 | -88 | -69.6 | -62 |
EBITDA Margin | -235.86% | -218.42% | -329.47% | -437.81% | -382.42% | -449.27% |
EBIT | -66.5 | -57.9 | -77.2 | -96.7 | -77 | -69.4 |
EBIT Margin | -264.94% | -253.95% | -372.95% | -481.10% | -423.08% | -502.90% |
Effective Tax Rate | -0.15% | -0.52% | -0.13% | -0.32% | -0.13% | 0.00% |