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
Revenue	47.98	73.52	101.87	78.86	52.07	38.4
Revenue Growth (YoY)	-52.59%	-27.83%	29.18%	51.43%	35.62%	198.54%
Cost of Revenue	9.05	18.14	32.32	28.6	13.68	11.81
Gross Profit	38.92	55.38	69.55	50.26	38.4	26.59
Selling, General & Admin	77.47	83.18	88.04	65.73	59.27	49.86
Depreciation & Amortization Expenses	3.32	0.37	0.85	0.85	0.71	0.86
Other Operating Expenses	1.99	4.21	0.04	0.4	0.75	0.2
Total Operating Expenses	82.77	87.76	88.93	66.99	60.73	50.92
Operating Income	-43.85	-32.38	-19.38	-16.73	-22.33	-24.33
Interest Income	-	0.38	0.51	-	-	-
Interest Expense	-	-0.56	-0.28	-0.36	-0.49	-
Other Non-Operating Income (Expense)	-0.87	-	-	-	-	-
Total Non-Operating Income (Expense)	-0.87	-0.18	0.23	-0.36	-0.49	-
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)	120	120	90	72	57	34
Shares Outstanding (Diluted)	120	121	92	74	58	35
Shares Change (YoY)	32.82%	32.24%	24.47%	27.38%	63.07%	66.99%
EPS (Basic)	-0.34	-0.25	-0.18	-0.23	-0.32	-0.60
EPS (Diluted)	-0.34	-0.25	-0.18	-0.23	-0.32	-0.60
Free Cash Flow	-25.14	-20.01	-27.17	-11.84	-30.68	-28.18
Free Cash Flow Per Share	-0.21	-0.16	-0.30	-0.16	-0.53	-0.79
Gross Margin	81.13%	75.33%	68.27%	63.73%	73.74%	69.24%
Operating Margin	-91.40%	-44.05%	-19.02%	-21.22%	-42.88%	-63.37%
Profit Margin	-93.11%	-44.29%	-18.80%	-21.44%	-43.81%	-63.80%
FCF Margin	-52.40%	-27.22%	-26.68%	-15.01%	-58.92%	-73.40%
EBITDA	-43.85	-32.38	-19.38	-16.73	-22.33	-24.33
EBIT	-43.85	-32.38	-19.38	-16.73	-22.33	-24.33
EBIT Margin	-91.40%	-44.05%	-19.02%	-21.22%	-42.88%	-63.37%