Gasporox AB (publ) (STO:GPX)

Gasporox AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	42.42	36.77	40.13	36.39	26.78	20.99
Revenue Growth (YoY)	18.85%	-8.37%	10.28%	35.90%	27.58%	24.65%
Cost of Revenue	8.18	6.67	7.03	5.7	4.33	4.73
Gross Profit	34.24	30.1	33.1	30.69	22.45	16.26
Selling, General & Admin	32.67	31.66	31.28	30.41	26.43	21.97
Other Operating Expenses	-1.88	-1.89	-1.41	-3.37	-3.09	-2.99
Operating Expenses	37.37	36.19	35.29	31.27	26.68	21.65
Operating Income	-3.13	-6.09	-2.18	-0.58	-4.23	-5.39
Interest Expense	-1.76	-1.72	-0.68	-0.8	-0.17	-0
Interest & Investment Income	0.1	0.1	0.19	0.13	0.01	-
Other Non Operating Income (Expenses)	-0	-0	-	-0	-	-
Pretax Income	-4.79	-7.71	-2.68	-1.25	-4.39	-5.39
Earnings From Continuing Operations	-4.79	-7.71	-2.68	-1.25	-4.39	-5.39
Net Income	-4.79	-7.71	-2.68	-1.25	-4.39	-5.39
Net Income to Common	-4.79	-7.71	-2.68	-1.25	-4.39	-5.39
Shares Outstanding (Basic)	-	9	9	9	9	9
Shares Outstanding (Diluted)	-	9	9	9	9	9
Shares Change (YoY)	-	6.53%	2.05%	-	-	11.67%
EPS (Basic)	-	-0.82	-0.30	-0.14	-0.51	-0.63
EPS (Diluted)	-	-0.82	-0.30	-0.14	-0.51	-0.63
Free Cash Flow	1.78	-5.88	3.74	2.37	-1.63	-3.95
Free Cash Flow Per Share	-	-0.63	0.43	0.28	-0.19	-0.46
Gross Margin	80.72%	81.86%	82.49%	84.34%	83.84%	77.49%
Operating Margin	-7.38%	-16.56%	-5.44%	-1.58%	-15.79%	-25.68%
Profit Margin	-11.29%	-20.97%	-6.67%	-3.42%	-16.40%	-25.69%
Free Cash Flow Margin	4.19%	-15.99%	9.33%	6.50%	-6.09%	-18.83%
EBITDA	-2.32	-4.21	-0.53	0.81	-3.26	-4.69
EBITDA Margin	-5.46%	-11.44%	-1.33%	2.24%	-12.19%	-22.35%
D&A For EBITDA	0.82	1.88	1.65	1.39	0.96	0.7
EBIT	-3.13	-6.09	-2.18	-0.58	-4.23	-5.39
EBIT Margin	-7.38%	-16.56%	-5.44%	-1.58%	-15.79%	-25.68%
Revenue as Reported	43.05	38.72	42.38	40.61	30.38	24.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.