Medivir AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	8.5	3.48	7.63	4.41	25.54
Other Revenue	-	-	-	-	6.86
Revenue	8.5	3.48	7.63	4.41	32.39
Revenue Growth (YoY)	143.97%	-54.36%	73.16%	-86.39%	58.56%
Cost of Revenue	41.4	101.27	68.87	69.08	73.28
Gross Profit	-32.9	-97.79	-61.23	-64.67	-40.88
Selling, General & Admin	27.1	27.16	27.37	20.74	21.42
Other Operating Expenses	0.5	0.39	1.41	0.63	-0.49
Operating Expenses	60.1	30.28	31.52	23.94	23.52
Operating Income	-93	-128.07	-92.75	-88.61	-64.4
Interest Expense	-1.8	-0.78	-0.91	-0.93	-0.95
Interest & Investment Income	-	0.07	0.03	0.01	-
Currency Exchange Gain (Loss)	-	0.73	1.34	1.22	1.6
Other Non Operating Income (Expenses)	0.4	-	0	-	0
EBT Excluding Unusual Items	-94.4	-128.05	-92.3	-88.31	-63.75
Gain (Loss) on Sale of Investments	-	4.73	2.98	-0.49	0.49
Gain (Loss) on Sale of Assets	-	-	-	0.04	0.68
Pretax Income	-94.4	-123.32	-89.32	-88.77	-62.58
Income Tax Expense	-	-	-	-	0.55
Earnings From Continuing Operations	-94.4	-123.32	-89.32	-88.77	-63.13
Net Income	-94.4	-123.32	-89.32	-88.77	-63.13
Net Income to Common	-94.4	-123.32	-89.32	-88.77	-63.13
Shares Outstanding (Basic)	143	114	60	56	53
Shares Outstanding (Diluted)	143	114	60	56	53
Shares Change (YoY)	25.08%	88.71%	8.44%	5.53%	117.45%
EPS (Basic)	-0.66	-1.08	-1.48	-1.59	-1.20
EPS (Diluted)	-0.66	-1.08	-1.48	-1.59	-1.20
Free Cash Flow	-73.3	-124.19	-59.67	-102.2	-48.73
Free Cash Flow Per Share	-0.51	-1.09	-0.99	-1.83	-0.92
Gross Margin	-	-	-	-	-126.20%
Operating Margin	-1094.12%	-3675.95%	-1215.16%	-2010.16%	-198.80%
Profit Margin	-1110.59%	-3539.52%	-1170.21%	-2013.73%	-194.87%
Free Cash Flow Margin	-862.35%	-3564.61%	-781.67%	-2318.56%	-150.44%
EBITDA	-60.5	-127.94	-92.62	-88.4	-64.08
EBITDA Margin	-	-	-	-	-197.81%
D&A For EBITDA	32.5	0.13	0.14	0.2	0.32
EBIT	-93	-128.07	-92.75	-88.61	-64.4
EBIT Margin	-	-	-	-	-198.80%
Revenue as Reported	8.9	4.46	9	6.23	35.74

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.