Freemelt Holding AB (publ) (STO:FREEM)
Sweden · Delayed Price · Currency is SEK 1.440
+0.096 (7.14%)
Jun 15, 2026, 5:29 PM CET
Freemelt Holding 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 |
| 74.65 | 71.16 | 47.59 | 43.22 | 51.7 | 15.61 | |
Revenue Growth (YoY) | 68.01% | 49.52% | 10.11% | -16.39% | 231.26% | -8.15% |
Cost of Revenue | 30.38 | 28.21 | 5.98 | 8.18 | 13.72 | 0.47 |
Gross Profit | 44.27 | 42.95 | 41.61 | 35.04 | 37.98 | 15.14 |
Selling, General & Admin | 77.15 | 75.42 | 80.35 | 65.22 | 56.5 | 39.86 |
Other Operating Expenses | -0.89 | -1.56 | -2.22 | 1.14 | -4.16 | -1.3 |
Operating Expenses | 139.12 | 134.93 | 132.51 | 119.07 | 105.63 | 68.93 |
Operating Income | -94.85 | -91.98 | -90.9 | -84.02 | -67.65 | -53.8 |
Interest Expense | -0.09 | -0.12 | -0.02 | -0.02 | -0.01 | -0.19 |
Interest & Investment Income | 0.82 | 0.91 | 0.96 | 1.19 | 0.06 | - |
Pretax Income | -93.64 | -91.19 | -89.95 | -82.85 | -67.59 | -53.98 |
Income Tax Expense | 0 | 0 | -0 | 0.01 | 0.01 | -6.04 |
Net Income | -93.64 | -91.19 | -89.95 | -82.86 | -67.6 | -47.94 |
Net Income to Common | -93.64 | -91.19 | -89.95 | -82.86 | -67.6 | -47.94 |
Shares Outstanding (Basic) | 189 | 169 | 62 | 46 | 37 | - |
Shares Outstanding (Diluted) | 189 | 169 | 62 | 46 | 37 | - |
Shares Change (YoY) | 146.22% | 172.89% | 34.88% | 25.22% | - | - |
EPS (Basic) | -0.50 | -0.54 | -1.46 | -1.81 | -1.85 | - |
EPS (Diluted) | -0.50 | -0.54 | -1.46 | -1.81 | -1.85 | - |
Free Cash Flow | -31.92 | -39.2 | -45.41 | -19.25 | -30.84 | -41.43 |
Free Cash Flow Per Share | -0.17 | -0.23 | -0.73 | -0.42 | -0.84 | - |
Gross Margin | 59.30% | 60.36% | 87.43% | 81.07% | 73.47% | 96.99% |
Operating Margin | -127.07% | -129.25% | -190.99% | -194.40% | -130.85% | -344.73% |
Profit Margin | -125.44% | -128.15% | -189.00% | -191.72% | -130.77% | -307.22% |
Free Cash Flow Margin | -42.76% | -55.09% | -95.42% | -44.54% | -59.66% | -265.49% |
EBITDA | -32 | -30.91 | -40.89 | -34.66 | -18.51 | -27.26 |
EBITDA Margin | -42.86% | -43.44% | -85.92% | -80.18% | -35.80% | -174.66% |
D&A For EBITDA | 62.86 | 61.07 | 50.01 | 49.37 | 49.14 | 26.54 |
EBIT | -94.85 | -91.98 | -90.9 | -84.02 | -67.65 | -53.8 |
EBIT Margin | -127.07% | -129.25% | -190.99% | -194.40% | -130.85% | - |
Revenue as Reported | 80.32 | 80.32 | 50.69 | 44.09 | 57.99 | 17 |