Grangex AB (STO:GRANGX)
Sweden · Delayed Price · Currency is SEK 27.35
-0.15 (-0.55%)
Aug 1, 2025, 5:29 PM CET
Grangex AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2020 |
Operating Revenue | 17.58 | 17.52 | 35.37 | 23.14 | 15.64 | 16.44 | Upgrade |
Other Revenue | 13.31 | 11.21 | 1.63 | 0.95 | 0.75 | 5.06 | Upgrade |
| 30.89 | 28.73 | 37 | 24.09 | 16.38 | 21.49 | Upgrade | |
Revenue Growth (YoY) | -11.33% | -22.36% | 53.60% | 47.02% | -23.78% | -43.31% | Upgrade |
Cost of Revenue | 10.46 | 10.04 | 19.64 | 14 | 9.97 | 9.62 | Upgrade |
Gross Profit | 20.43 | 18.69 | 17.36 | 10.09 | 6.42 | 11.87 | Upgrade |
Selling, General & Admin | 78.87 | 78.77 | 36.51 | 21.77 | 16.36 | 9.59 | Upgrade |
Operating Expenses | 101.85 | 96.91 | 37.94 | 22.66 | 17.21 | 10.88 | Upgrade |
Operating Income | -81.43 | -78.22 | -20.57 | -12.57 | -10.79 | 0.99 | Upgrade |
Interest Expense | -101.51 | -92.46 | -14.28 | -0.39 | -0.44 | -4.23 | Upgrade |
Interest & Investment Income | 0.13 | 0.13 | 0.09 | - | 0 | 0.04 | Upgrade |
Currency Exchange Gain (Loss) | 48.03 | 0.68 | 6.94 | - | 0.1 | 0 | Upgrade |
Other Non Operating Income (Expenses) | 0 | - | -0 | - | 1.35 | -3.26 | Upgrade |
Pretax Income | -134.78 | -169.88 | -27.83 | -12.96 | -9.78 | -6.47 | Upgrade |
Income Tax Expense | 0.13 | 0.12 | 0.01 | - | -0.12 | 0.15 | Upgrade |
Net Income | -134.9 | -170 | -27.84 | -12.96 | -9.66 | -6.62 | Upgrade |
Net Income to Common | -134.9 | -170 | -27.84 | -12.96 | -9.66 | -6.62 | Upgrade |
Shares Outstanding (Basic) | 14 | 13 | 9 | 9 | 7 | 4 | Upgrade |
Shares Outstanding (Diluted) | 14 | 13 | 9 | 9 | 7 | 4 | Upgrade |
Shares Change (YoY) | 61.30% | 46.61% | 1.54% | 29.08% | 76.47% | 1111.16% | Upgrade |
EPS (Basic) | -9.58 | -13.34 | -3.20 | -1.51 | -1.46 | -1.76 | Upgrade |
EPS (Diluted) | -9.58 | -13.34 | -3.20 | -1.51 | -1.46 | -1.76 | Upgrade |
Free Cash Flow | -85.48 | -84.09 | -35.83 | -11.1 | -16.01 | -2.14 | Upgrade |
Free Cash Flow Per Share | -6.07 | -6.60 | -4.12 | -1.30 | -2.41 | -0.57 | Upgrade |
Gross Margin | 66.13% | 65.06% | 46.92% | 41.89% | 39.17% | 55.24% | Upgrade |
Operating Margin | -263.60% | -272.31% | -55.61% | -52.20% | -65.85% | 4.62% | Upgrade |
Profit Margin | -436.71% | -591.81% | -75.24% | -53.81% | -58.99% | -30.79% | Upgrade |
Free Cash Flow Margin | -276.71% | -292.74% | -96.83% | -46.09% | -97.70% | -9.98% | Upgrade |
EBITDA | -74.6 | -76.24 | -19.86 | -12 | -10.14 | 2.29 | Upgrade |
EBITDA Margin | -241.50% | -265.40% | -53.67% | -49.81% | -61.89% | 10.64% | Upgrade |
D&A For EBITDA | 6.83 | 1.98 | 0.72 | 0.58 | 0.65 | 1.3 | Upgrade |
EBIT | -81.43 | -78.22 | -20.57 | -12.57 | -10.79 | 0.99 | Upgrade |
EBIT Margin | -263.60% | -272.31% | -55.61% | -52.20% | -65.85% | 4.62% | Upgrade |
Revenue as Reported | 30.89 | 28.73 | 37 | 24.09 | 16.38 | 21.49 | Upgrade |
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.