Hexicon AB (publ) (STO:HEXI)
Sweden · Delayed Price · Currency is SEK 0.1300
+0.0030 (2.36%)
Jul 24, 2026, 4:42 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 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 |
| 98.4 | 107.1 | 31.67 | 39.3 | 85.16 | 68.06 | |
Revenue Growth (YoY) | 244.06% | 238.17% | -19.41% | -53.86% | 25.13% | 978.45% |
Cost of Revenue | - | - | - | - | -0.69 | 0.08 |
Gross Profit | 98.4 | 107.1 | 31.67 | 39.3 | 85.86 | 67.98 |
Selling, General & Admin | 66.8 | 70 | 88.79 | 115.44 | 169.32 | 108.52 |
Depreciation & Amortization Expenses | 140.9 | 140.8 | 18.07 | 20.43 | 35.5 | 4.03 |
Other Operating Expenses | 6.3 | 6.9 | 1.57 | 1.07 | 1.01 | 0.7 |
Total Operating Expenses | 214 | 217.7 | 108.43 | 136.93 | 205.83 | 113.25 |
Operating Income | -115.6 | -110.6 | -76.76 | -97.63 | -119.98 | -45.28 |
Interest Income | -22.8 | -26.8 | 12.13 | -25.91 | -39.2 | -2.92 |
Interest Expense | - | - | -194.01 | -64.37 | -11.63 | -2.79 |
Other Non-Operating Income (Expense) | -207.9 | -189.1 | -167.29 | -7.59 | -9.69 | -1.23 |
Total Non-Operating Income (Expense) | -230.7 | -215.9 | -349.17 | -97.87 | -60.52 | -6.93 |
Pretax Income | -346.5 | -326.4 | -258.64 | -187.92 | -170.81 | -50.98 |
Provision for Income Taxes | 0.7 | 0.7 | -0.4 | -0.43 | -0.47 | -0.12 |
Net Income | -347.2 | -327.1 | -258.25 | -187.49 | -170.34 | -50.86 |
Minority Interest in Earnings | - | - | -0.07 | -0.15 | -3.4 | -0.14 |
Net Income to Common | -347.2 | -327.1 | -258.18 | -187.33 | -166.93 | -50.73 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 364 | 364 | 364 | 364 | 364 | 315 |
Shares Outstanding (Diluted) | 364 | 364 | 364 | 364 | 364 | 315 |
Shares Change (YoY) | - | - | - | - | 15.37% | 63.63% |
EPS (Basic) | -1.39 | -0.90 | -0.71 | -0.51 | -0.46 | -0.16 |
EPS (Diluted) | -1.39 | -0.90 | -0.71 | -0.51 | -0.46 | -0.16 |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | -34.1 | -34.7 | -138.98 | -159.07 | -109.24 | -54.85 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | -0.09 | -0.10 | -0.38 | -0.44 | -0.30 | -0.17 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.81% | 99.88% |
Operating Margin | -117.48% | -103.27% | -242.38% | -248.45% | -140.88% | -66.52% |
Profit Margin | -352.85% | -305.41% | -815.43% | -477.10% | -200.01% | -74.73% |
FCF Margin | -34.65% | -32.40% | -438.82% | -404.79% | -128.27% | -80.59% |
EBITDA | -115.6 | -110.6 | -76.76 | -97.63 | -119.98 | -45.28 |
EBIT | -115.6 | -110.6 | -76.76 | -97.63 | -119.98 | -45.28 |
EBIT Margin | -117.48% | -103.27% | -242.38% | -248.45% | -140.88% | -66.52% |
Effective Tax Rate | -0.20% | -0.21% | 0.15% | 0.23% | 0.28% | 0.23% |