Hexicon AB (publ) (STO:HEXI)
Sweden · Delayed Price · Currency is SEK 0.1115
-0.0030 (-2.62%)
Jan 21, 2026, 5:21 PM CET
Hexicon 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2015 - 2019 |
Operating Revenue | 14.85 | 9.85 | 5.71 | 11.58 | 23.11 | 6.14 | Upgrade |
Other Revenue | 0.07 | 0.07 | 0.34 | 2.52 | - | - | Upgrade |
| 14.92 | 9.92 | 6.06 | 14.1 | 23.11 | 6.14 | Upgrade | |
Revenue Growth (YoY) | 87.46% | 63.72% | -57.03% | -38.99% | 276.43% | -50.02% | Upgrade |
Cost of Revenue | 20.03 | 28.03 | 21.2 | -18.54 | -14.73 | 15.35 | Upgrade |
Gross Profit | -5.11 | -18.11 | -15.14 | 32.63 | 37.84 | -9.21 | Upgrade |
Selling, General & Admin | 42.16 | 44.46 | 65.07 | 119.65 | 81.45 | 8.45 | Upgrade |
Other Operating Expenses | -79.17 | -3.67 | -3.5 | -3.3 | -2.14 | -0.02 | Upgrade |
Operating Expenses | -20.54 | 58.87 | 77.86 | 136.45 | 83.34 | 26.52 | Upgrade |
Operating Income | 15.42 | -76.98 | -93.01 | -103.82 | -45.5 | -35.73 | Upgrade |
Interest Expense | -276.12 | -171.72 | -33.81 | -2.57 | -0.24 | -1.08 | Upgrade |
Interest & Investment Income | 12.14 | 7.74 | 0.43 | 0.05 | 0.84 | 0.04 | Upgrade |
Earnings From Equity Investments | -12.59 | -14.59 | -82.7 | -41.14 | -4.48 | -0.21 | Upgrade |
Currency Exchange Gain (Loss) | 9.9 | 4.4 | 10.21 | -1.03 | 0.99 | -0.03 | Upgrade |
Other Non Operating Income (Expenses) | -3.89 | -7.49 | 15.09 | -6.91 | -2.05 | - | Upgrade |
EBT Excluding Unusual Items | -255.14 | -258.64 | -183.78 | -155.41 | -50.43 | -37 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | - | -0.05 | 0.06 | Upgrade |
Asset Writedown | - | - | -4.14 | -15.4 | - | - | Upgrade |
Other Unusual Items | - | - | - | - | -0.5 | - | Upgrade |
Pretax Income | -255.14 | -258.64 | -187.92 | -170.81 | -50.98 | -36.94 | Upgrade |
Income Tax Expense | 0 | -0.4 | -0.43 | -0.47 | -0.12 | - | Upgrade |
Earnings From Continuing Operations | -255.15 | -258.25 | -187.49 | -170.34 | -50.86 | -36.94 | Upgrade |
Net Income to Company | - | -258.25 | -187.49 | -170.34 | -50.86 | -36.94 | Upgrade |
Minority Interest in Earnings | 0.07 | 0.07 | 0.15 | 3.4 | 0.14 | - | Upgrade |
Net Income | -255.08 | -258.18 | -187.33 | -166.93 | -50.73 | -36.94 | Upgrade |
Net Income to Common | -255.08 | -258.18 | -187.33 | -166.93 | -50.73 | -36.94 | Upgrade |
Shares Outstanding (Basic) | 365 | 364 | 364 | 364 | 315 | 193 | Upgrade |
Shares Outstanding (Diluted) | 365 | 364 | 364 | 364 | 315 | 193 | Upgrade |
Shares Change (YoY) | -13.15% | - | - | 15.37% | 63.63% | 13.99% | Upgrade |
EPS (Basic) | -0.70 | -0.71 | -0.51 | -0.46 | -0.16 | -0.19 | Upgrade |
EPS (Diluted) | -0.70 | -0.71 | -0.51 | -0.46 | -0.16 | -0.19 | Upgrade |
Free Cash Flow | -0.78 | -138.98 | -159.07 | -109.24 | -54.85 | -3.38 | Upgrade |
Free Cash Flow Per Share | -0.00 | -0.38 | -0.44 | -0.30 | -0.17 | -0.02 | Upgrade |
Gross Margin | -34.28% | -182.64% | -249.95% | 231.48% | 163.76% | -150.08% | Upgrade |
Operating Margin | 103.37% | -776.15% | -1535.24% | -736.44% | -196.92% | -582.06% | Upgrade |
Profit Margin | -1709.89% | -2603.16% | -3092.31% | -1184.16% | -219.54% | -601.81% | Upgrade |
Free Cash Flow Margin | -5.20% | -1401.24% | -2625.82% | -774.91% | -237.39% | -55.07% | Upgrade |
EBITDA | 25.78 | -65.02 | -79.99 | -93.54 | -41.74 | -35.67 | Upgrade |
EBITDA Margin | 172.82% | - | - | - | -180.64% | - | Upgrade |
D&A For EBITDA | 10.36 | 11.96 | 13.02 | 10.27 | 3.76 | 0.06 | Upgrade |
EBIT | 15.42 | -76.98 | -93.01 | -103.82 | -45.5 | -35.73 | Upgrade |
EBIT Margin | 103.37% | - | - | - | -196.92% | - | Upgrade |
Revenue as Reported | 15.37 | 15.37 | 10.14 | 17.65 | 26.17 | - | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.