Hexicon AB (publ) (STO:HEXI)
Sweden · Delayed Price · Currency is SEK 0.1145
-0.0050 (-4.18%)
Oct 14, 2026, 4:39 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 | Jun '26 Jun 30, 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 |
Operating Revenue | 10.52 | 19.22 | 9.85 | 5.71 | 11.58 | 23.11 |
Other Revenue | 75.74 | 75.74 | 0.07 | 0.34 | 2.52 | - |
| 86.25 | 94.95 | 9.92 | 6.06 | 14.1 | 23.11 | |
Revenue Growth | 346.46% | 857.26% | 63.73% | -57.03% | -38.99% | 430.30% |
Cost of Revenue | 21.38 | 25.98 | 28.03 | 21.2 | -18.54 | -14.73 |
Gross Profit | 64.87 | 68.97 | -18.11 | -15.14 | 32.63 | 37.84 |
Selling, General & Admin | 31.66 | 36.66 | 44.46 | 65.07 | 119.65 | 81.45 |
Other Operating Expenses | 70.21 | -3.29 | -3.67 | -3.5 | -3.3 | -2.14 |
Operating Expenses | 130.43 | 63.63 | 58.87 | 77.86 | 136.45 | 83.34 |
Operating Income | -65.56 | 5.34 | -76.98 | -93.01 | -103.82 | -45.5 |
Interest Expense | -169.72 | -227.92 | -171.72 | -33.81 | -2.57 | -0.24 |
Interest & Investment Income | 87.33 | 11.33 | 7.74 | 0.43 | 0.05 | 0.84 |
Earnings From Equity Investments | -17.11 | -26.81 | -14.59 | -82.7 | -41.14 | -4.48 |
Currency Exchange Gain (Loss) | -3.51 | 12.1 | 4.4 | 10.21 | -1.03 | 0.99 |
Other Non Operating Income (Expenses) | -2.52 | 9.98 | -7.49 | 15.09 | -6.91 | -2.05 |
EBT Excluding Unusual Items | -171.08 | -215.98 | -258.64 | -183.78 | -155.41 | -50.43 |
Gain (Loss) on Sale of Assets | 34.1 | - | - | - | - | -0.05 |
Asset Writedown | -110.49 | -110.49 | - | -4.14 | -15.4 | - |
Other Unusual Items | - | - | - | - | - | -0.5 |
Pretax Income | -247.46 | -326.46 | -258.64 | -187.92 | -170.81 | -50.98 |
Income Tax Expense | 0.56 | 0.66 | -0.4 | -0.43 | -0.47 | -0.12 |
Earnings From Continuing Operations | -248.02 | -327.12 | -258.25 | -187.49 | -170.34 | -50.86 |
Net Income to Company | - | -327.12 | -258.25 | -187.49 | -170.34 | -50.86 |
Minority Interest in Earnings | 0.01 | 0.01 | 0.07 | 0.15 | 3.4 | 0.14 |
Net Income | -248.01 | -327.11 | -258.18 | -187.33 | -166.93 | -50.73 |
Net Income to Common | -248.01 | -327.11 | -258.18 | -187.33 | -166.93 | -50.73 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 370 | 364 | 364 | 364 | 364 | 315 |
Shares Outstanding (Diluted) | 370 | 364 | 364 | 364 | 364 | 315 |
Shares Change | 4.88% | - | - | - | 15.37% | 63.63% |
EPS (Basic) | -0.67 | -0.90 | -0.71 | -0.51 | -0.46 | -0.16 |
EPS (Diluted) | -0.67 | -0.90 | -0.71 | -0.51 | -0.46 | -0.16 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -64.78 | -45.08 | -138.98 | -159.07 | -109.24 | -54.85 |
Free Cash Flow Per Share | -0.17 | -0.12 | -0.38 | -0.44 | -0.30 | -0.17 |
Gross Margin | 75.21% | 72.64% | -182.61% | -249.95% | 231.48% | 163.76% |
Operating Margin | -76.01% | 5.62% | -776.07% | -1535.24% | -736.44% | -196.92% |
Profit Margin | -287.55% | -344.50% | -2602.89% | -3092.31% | -1184.16% | -219.54% |
Free Cash Flow Margin | -75.11% | -47.48% | -1401.10% | -2625.82% | -774.91% | -237.39% |
EBITDA | -38.52 | 34.08 | -65.02 | -79.99 | -93.54 | -41.74 |
EBITDA Margin | -44.66% | 35.89% | - | - | - | -180.64% |
D&A For EBITDA | 27.04 | 28.74 | 11.96 | 13.02 | 10.27 | 3.76 |
EBIT | -65.56 | 5.34 | -76.98 | -93.01 | -103.82 | -45.5 |
EBIT Margin | -76.01% | 5.62% | - | - | - | -196.92% |
Revenue as Reported | 99.77 | 99.77 | 15.37 | 10.14 | 17.65 | 26.17 |