InCoax Networks 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
Operating Revenue	47.58	73.33	100.15	78.82	50.34	37.1
Other Revenue	-2.59	-	-	-	-	-
Revenue	44.98	73.33	100.15	78.82	50.34	37.1
Revenue Growth (YoY)	-54.43%	-26.78%	27.06%	56.57%	35.70%	236.19%
Cost of Revenue	9.05	18.14	32.32	28.6	13.68	11.81
Gross Profit	35.93	55.19	67.83	50.22	36.67	25.29
Selling, General & Admin	77.47	83.18	88.04	65.73	59.27	49.86
Other Operating Expenses	-0.82	4.21	0.04	0.4	0.75	0.2
Operating Expenses	79.97	87.76	88.93	66.99	60.73	50.92
Operating Income	-44.04	-32.57	-21.1	-16.76	-24.06	-25.63
Interest Expense	-0.82	-0.18	-0.28	-0.36	-0.49	-0.17
Interest & Investment Income	-	-	0.51	0.18	-	-
Currency Exchange Gain (Loss)	-	-	1.72	0.03	1.73	1.3
Other Non Operating Income (Expenses)	0.19	0.19	-	-	0	-0
Pretax Income	-44.67	-32.56	-19.15	-16.91	-22.82	-24.5
Net Income	-44.67	-32.56	-19.15	-16.91	-22.82	-24.5
Net Income to Common	-44.67	-32.56	-19.15	-16.91	-22.82	-24.5
Shares Outstanding (Basic)	-	102	90	72	57	34
Shares Outstanding (Diluted)	-	102	92	74	57	34
Shares Change (YoY)	-	10.82%	24.47%	30.23%	65.15%	66.55%
EPS (Basic)	-	-0.32	-0.21	-0.23	-0.40	-0.71
EPS (Diluted)	-	-0.32	-0.21	-0.23	-0.40	-0.71
Free Cash Flow	-62.64	-45.29	-27.17	-11.84	-30.68	-28.18
Free Cash Flow Per Share	-	-0.45	-0.30	-0.16	-0.54	-0.82
Gross Margin	79.88%	75.27%	67.73%	63.72%	72.83%	68.17%
Operating Margin	-97.91%	-44.42%	-21.07%	-21.27%	-47.79%	-69.08%
Profit Margin	-99.31%	-44.41%	-19.12%	-21.45%	-45.32%	-66.03%
Free Cash Flow Margin	-139.26%	-61.76%	-27.13%	-15.02%	-60.95%	-75.97%
EBITDA	-40.72	-32.2	-20.25	-15.91	-23.35	-24.77
EBITDA Margin	-90.52%	-43.91%	-20.22%	-20.19%	-46.39%	-66.76%
D&A For EBITDA	3.32	0.37	0.85	0.85	0.71	0.86
EBIT	-44.04	-32.57	-21.1	-16.76	-24.06	-25.63
EBIT Margin	-97.91%	-44.42%	-21.07%	-21.27%	-47.79%	-69.08%
Revenue as Reported	45.17	73.52	101.87	78.86	52.07	38.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.