Hexicon AB (publ) (STO:HEXI)
Sweden · Delayed Price · Currency is SEK 0.1350
-0.0050 (-3.57%)
At close: Mar 4, 2026
Hexicon AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
Operating Revenue | 26.5 | 9.85 | 5.71 | 11.58 | 23.11 |
Other Revenue | - | 0.07 | 0.34 | 2.52 | - |
| 26.5 | 9.92 | 6.06 | 14.1 | 23.11 | |
Revenue Growth (YoY) | 167.19% | 63.72% | -57.03% | -38.99% | 276.43% |
Cost of Revenue | 33.3 | 28.03 | 21.2 | -18.54 | -14.73 |
Gross Profit | -6.8 | -18.11 | -15.14 | 32.63 | 37.84 |
Selling, General & Admin | 36.7 | 44.46 | 65.07 | 119.65 | 81.45 |
Other Operating Expenses | -73.7 | -3.67 | -3.5 | -3.3 | -2.14 |
Operating Expenses | 103.8 | 58.87 | 77.86 | 136.45 | 83.34 |
Operating Income | -110.6 | -76.98 | -93.01 | -103.82 | -45.5 |
Interest Expense | -189.1 | -171.72 | -33.81 | -2.57 | -0.24 |
Interest & Investment Income | - | 7.74 | 0.43 | 0.05 | 0.84 |
Earnings From Equity Investments | -26.8 | -14.59 | -82.7 | -41.14 | -4.48 |
Currency Exchange Gain (Loss) | - | 4.4 | 10.21 | -1.03 | 0.99 |
Other Non Operating Income (Expenses) | 0.1 | -7.49 | 15.09 | -6.91 | -2.05 |
EBT Excluding Unusual Items | -326.4 | -258.64 | -183.78 | -155.41 | -50.43 |
Gain (Loss) on Sale of Assets | - | - | - | - | -0.05 |
Asset Writedown | - | - | -4.14 | -15.4 | - |
Other Unusual Items | - | - | - | - | -0.5 |
Pretax Income | -326.4 | -258.64 | -187.92 | -170.81 | -50.98 |
Income Tax Expense | 0.7 | -0.4 | -0.43 | -0.47 | -0.12 |
Earnings From Continuing Operations | -327.1 | -258.25 | -187.49 | -170.34 | -50.86 |
Net Income to Company | -327.1 | -258.25 | -187.49 | -170.34 | -50.86 |
Minority Interest in Earnings | - | 0.07 | 0.15 | 3.4 | 0.14 |
Net Income | -327.1 | -258.18 | -187.33 | -166.93 | -50.73 |
Net Income to Common | -327.1 | -258.18 | -187.33 | -166.93 | -50.73 |
Shares Outstanding (Basic) | 363 | 364 | 364 | 364 | 315 |
Shares Outstanding (Diluted) | 363 | 364 | 364 | 364 | 315 |
Shares Change (YoY) | -0.10% | - | - | 15.37% | 63.63% |
EPS (Basic) | -0.90 | -0.71 | -0.51 | -0.46 | -0.16 |
EPS (Diluted) | -0.90 | -0.71 | -0.51 | -0.46 | -0.16 |
Free Cash Flow | -34.7 | -138.98 | -159.07 | -109.24 | -54.85 |
Free Cash Flow Per Share | -0.10 | -0.38 | -0.44 | -0.30 | -0.17 |
Gross Margin | -25.66% | -182.64% | -249.95% | 231.48% | 163.76% |
Operating Margin | -417.36% | -776.15% | -1535.24% | -736.44% | -196.92% |
Profit Margin | -1234.34% | -2603.16% | -3092.31% | -1184.16% | -219.54% |
Free Cash Flow Margin | -130.94% | -1401.24% | -2625.82% | -774.91% | -237.39% |
EBITDA | 30.2 | -65.02 | -79.99 | -93.54 | -41.74 |
EBITDA Margin | 113.96% | - | - | - | -180.64% |
D&A For EBITDA | 140.8 | 11.96 | 13.02 | 10.27 | 3.76 |
EBIT | -110.6 | -76.98 | -93.01 | -103.82 | -45.5 |
EBIT Margin | - | - | - | - | -196.92% |
Revenue as Reported | - | 15.37 | 10.14 | 17.65 | 26.17 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.