Mavshack AB (publ) (STO:MAV)
Sweden
· Delayed Price · Currency is SEK 0.0112
+0.0008 (7.69%)
Jun 24, 2025, 11:53 AM CET
Mavshack AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 9.05 | 11.74 | 19.65 | 42.37 | 64.18 | 44.5 | Upgrade
|
| Other Revenue | - | 0 | - | - | - | - | Upgrade
|
| Revenue | 9.05 | 11.74 | 19.65 | 42.37 | 64.18 | 44.5 | Upgrade
|
| Revenue Growth (YoY) | -47.83% | -40.22% | -53.63% | -33.99% | 44.24% | 67.76% | Upgrade
|
| Cost of Revenue | 5.9 | 7.53 | 15.45 | 47.38 | 54.38 | 37.81 | Upgrade
|
| Gross Profit | 3.15 | 4.21 | 4.2 | -5.01 | 9.8 | 6.69 | Upgrade
|
| Selling, General & Admin | 9.8 | 12.63 | 18.5 | 24.55 | 38.12 | 26.83 | Upgrade
|
| Other Operating Expenses | -2.05 | 2.53 | -0.22 | -0.53 | -0.07 | -1.27 | Upgrade
|
| Operating Expenses | 15.84 | 23.87 | 23.46 | 39.9 | 45.34 | 33.56 | Upgrade
|
| Operating Income | -12.7 | -19.65 | -19.26 | -44.91 | -35.54 | -26.88 | Upgrade
|
| Interest Expense | -1.86 | -1.82 | -1.08 | -0.62 | -0.48 | -2.07 | Upgrade
|
| Interest & Investment Income | 0.06 | 0.01 | 1.47 | 0.41 | 0.73 | 0.14 | Upgrade
|
| Earnings From Equity Investments | 9.04 | -0.9 | - | -0.06 | - | -16.16 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | - | - | -0.06 | Upgrade
|
| EBT Excluding Unusual Items | -5.87 | -22.37 | -18.88 | -45.18 | -35.29 | -45.03 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -8.11 | Upgrade
|
| Gain (Loss) on Sale of Investments | -6.6 | - | - | - | - | -0.08 | Upgrade
|
| Pretax Income | -12.47 | -22.37 | -18.88 | -45.18 | -35.29 | -53.22 | Upgrade
|
| Income Tax Expense | - | -0 | 0.03 | 0.48 | 0.38 | -0.14 | Upgrade
|
| Earnings From Continuing Operations | -12.47 | -22.36 | -18.91 | -45.66 | -35.67 | -53.08 | Upgrade
|
| Net Income | -12.47 | -22.36 | -18.91 | -45.66 | -35.67 | -53.08 | Upgrade
|
| Net Income to Common | -12.47 | -22.36 | -18.91 | -45.66 | -35.67 | -53.08 | Upgrade
|
| Shares Outstanding (Basic) | 92 | 59 | 21 | 13 | 9 | 5 | Upgrade
|
| Shares Outstanding (Diluted) | 92 | 59 | 21 | 13 | 9 | 5 | Upgrade
|
| Shares Change (YoY) | 299.42% | 186.27% | 55.26% | 54.41% | 60.20% | 28.19% | Upgrade
|
| EPS (Basic) | -0.14 | -0.38 | -0.92 | -3.44 | -4.15 | -9.89 | Upgrade
|
| EPS (Diluted) | -0.14 | -0.38 | -0.92 | -3.44 | -4.15 | -9.90 | Upgrade
|
| Free Cash Flow | -7.52 | -6.83 | -4.2 | -23.71 | -30.7 | -24.57 | Upgrade
|
| Free Cash Flow Per Share | -0.08 | -0.12 | -0.20 | -1.79 | -3.57 | -4.58 | Upgrade
|
| Gross Margin | 34.77% | 35.88% | 21.36% | -11.83% | 15.27% | 15.03% | Upgrade
|
| Operating Margin | -140.37% | -167.32% | -98.05% | -106.01% | -55.38% | -60.40% | Upgrade
|
| Profit Margin | -137.85% | -190.40% | -96.25% | -107.77% | -55.57% | -119.28% | Upgrade
|
| Free Cash Flow Margin | -83.09% | -58.13% | -21.40% | -55.96% | -47.84% | -55.23% | Upgrade
|
| EBITDA | -4.61 | -17.06 | -17.44 | -41.49 | -30.39 | -20.8 | Upgrade
|
| EBITDA Margin | -50.99% | -145.26% | -88.78% | -97.93% | -47.35% | -46.73% | Upgrade
|
| D&A For EBITDA | 8.09 | 2.59 | 1.82 | 3.42 | 5.15 | 6.08 | Upgrade
|
| EBIT | -12.7 | -19.65 | -19.26 | -44.91 | -35.54 | -26.88 | Upgrade
|
| EBIT Margin | -140.37% | -167.32% | -98.05% | -106.01% | -55.38% | -60.40% | Upgrade
|
| Revenue as Reported | 11.1 | 12.04 | 19.95 | 42.99 | 64.24 | 45.93 | Upgrade
|
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.