Mentice AB (publ) (STO:MNTC)
Sweden · Delayed Price · Currency is SEK 15.35
-0.25 (-1.60%)
May 25, 2026, 5:12 PM CET
Mentice 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 | 286.97 | 279.09 | 290.33 | 273.61 | 217.95 | 185.06 |
Other Revenue | - | - | -0 | 1.51 | 1.46 | - |
| 286.97 | 279.09 | 290.33 | 275.12 | 219.42 | 185.06 | |
Revenue Growth (YoY) | -4.08% | -3.87% | 5.53% | 25.39% | 18.56% | 34.59% |
Cost of Revenue | 32.28 | 28.23 | 33.08 | 37.23 | 29.01 | 34.95 |
Gross Profit | 254.68 | 250.87 | 257.24 | 237.9 | 190.41 | 150.11 |
Selling, General & Admin | 249.75 | 252.58 | 240.54 | 210.87 | 192.33 | 152.62 |
Amortization of Goodwill & Intangibles | 17.54 | 18.16 | 15.24 | 15.61 | 11.08 | 10.01 |
Other Operating Expenses | -1.63 | -1.63 | -1.48 | - | - | - |
Operating Expenses | 278.04 | 282.3 | 269.64 | 238.57 | 215.26 | 172.78 |
Operating Income | -23.35 | -31.43 | -12.4 | -0.68 | -24.86 | -22.67 |
Interest Expense | -2.17 | -1.32 | -1.22 | -1.18 | -1.37 | -0.54 |
Interest & Investment Income | 0.48 | 0.52 | 1.56 | 1.26 | - | 0 |
Currency Exchange Gain (Loss) | 7.38 | 3.97 | -1.45 | 0.59 | 2.19 | 4.29 |
Other Non Operating Income (Expenses) | - | - | 0 | - | 0.01 | - |
EBT Excluding Unusual Items | -17.67 | -28.27 | -13.5 | -0.01 | -24.04 | -18.92 |
Asset Writedown | - | - | - | - | - | -2.2 |
Other Unusual Items | - | - | - | - | - | -0.15 |
Pretax Income | -17.67 | -28.27 | -13.5 | -0.01 | -24.04 | -21.27 |
Income Tax Expense | 3.63 | 4.06 | 4.92 | 2.81 | 6.63 | 7.92 |
Net Income to Company | - | -32.33 | -18.42 | -2.82 | -30.67 | -29.19 |
Net Income | -21.3 | -32.33 | -18.42 | -2.82 | -30.67 | -29.19 |
Net Income to Common | -21.3 | -32.33 | -18.42 | -2.82 | -30.67 | -29.19 |
Shares Outstanding (Basic) | 29 | 28 | 26 | 26 | 25 | 25 |
Shares Outstanding (Diluted) | 29 | 28 | 26 | 26 | 25 | 25 |
Shares Change (YoY) | 12.61% | 10.00% | - | 1.42% | 1.80% | 1.97% |
EPS (Basic) | -0.74 | -1.15 | -0.72 | -0.11 | -1.22 | -1.18 |
EPS (Diluted) | -0.74 | -1.15 | -0.72 | -0.11 | -1.22 | -1.18 |
Free Cash Flow | 3.71 | -25.43 | 16.64 | 32.19 | 9.38 | -14.18 |
Free Cash Flow Per Share | 0.13 | -0.90 | 0.65 | 1.26 | 0.37 | -0.57 |
Gross Margin | 88.75% | 89.89% | 88.61% | 86.47% | 86.78% | 81.11% |
Operating Margin | -8.14% | -11.26% | -4.27% | -0.25% | -11.33% | -12.25% |
Profit Margin | -7.42% | -11.58% | -6.35% | -1.02% | -13.98% | -15.77% |
Free Cash Flow Margin | 1.29% | -9.11% | 5.73% | 11.70% | 4.28% | -7.66% |
EBITDA | -17.95 | -24.55 | -4.37 | 11.38 | -16.96 | -16.74 |
EBITDA Margin | -6.25% | -8.80% | -1.51% | 4.14% | -7.73% | -9.04% |
D&A For EBITDA | 5.4 | 6.88 | 8.03 | 12.06 | 7.9 | 5.94 |
EBIT | -23.35 | -31.43 | -12.4 | -0.68 | -24.86 | -22.67 |
EBIT Margin | -8.14% | -11.26% | -4.27% | -0.25% | -11.33% | -12.25% |
Revenue as Reported | 295.87 | 284.59 | 291.81 | 275.12 | 220.32 | 190.22 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.