OptiCept Technologies 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
Period Ending	Sep '25 Sep 30, 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
Operating Revenue	43.12	27.72	21.53	10.5	4.44	0.41
Other Revenue	0	0	0	0.08	0.15	-
Revenue	43.12	27.72	21.54	10.58	4.59	0.41
Revenue Growth (YoY)	30.23%	28.70%	103.64%	130.34%	1025.24%	-92.67%
Cost of Revenue	18.1	11.53	10.02	13.39	-1.32	-1.71
Gross Profit	25.02	16.19	11.51	-2.81	5.91	2.12
Selling, General & Admin	67.43	63.5	65	75.74	42.29	14.7
Other Operating Expenses	1.39	-4.21	0.53	-0.2	0.7	-0.22
Operating Expenses	79.23	72.85	85.52	94.76	53.43	16.29
Operating Income	-54.21	-56.66	-74.01	-97.57	-47.52	-14.17
Interest Expense	-5.31	-1.99	-6.93	-4.74	-0.17	-0.05
Interest & Investment Income	-	0.15	0.73	0	-	-
Currency Exchange Gain (Loss)	0.57	0.57	0.18	0.46	0.27	-
Other Non Operating Income (Expenses)	4.38	0.26	-0.6	-0.28	-0	-0
EBT Excluding Unusual Items	-54.58	-57.67	-80.62	-102.13	-47.42	-14.22
Gain (Loss) on Sale of Investments	1.76	1.76	1.81	-0.58	-	-
Pretax Income	-52.81	-55.91	-78.8	-102.3	-47.3	-14.22
Income Tax Expense	-0.22	-0.21	1.64	-2.21	-	-
Earnings From Continuing Operations	-52.59	-55.7	-80.44	-100.09	-47.3	-14.22
Minority Interest in Earnings	-0.01	-	0.08	-0.11	0.23	-
Net Income	-52.6	-55.7	-80.36	-100.2	-47.07	-14.22
Net Income to Common	-52.6	-55.7	-80.36	-100.2	-47.07	-14.22
Shares Outstanding (Basic)	61	48	32	20	16	12
Shares Outstanding (Diluted)	61	48	32	20	16	12
Shares Change (YoY)	37.45%	48.96%	61.18%	23.23%	40.96%	12.66%
EPS (Basic)	-0.86	-1.15	-2.48	-4.98	-2.88	-1.23
EPS (Diluted)	-0.86	-1.15	-2.48	-4.98	-2.88	-1.23
Free Cash Flow	-45.17	-48.26	-84.34	-75.52	-33.77	-13.1
Free Cash Flow Per Share	-0.74	-1.00	-2.60	-3.75	-2.07	-1.13
Gross Margin	58.02%	58.41%	53.46%	-26.59%	128.82%	518.38%
Operating Margin	-125.73%	-204.43%	-343.66%	-922.68%	-1035.00%	-3473.16%
Profit Margin	-122.00%	-200.96%	-373.15%	-947.54%	-1025.24%	-3485.29%
Free Cash Flow Margin	-104.76%	-174.13%	-391.65%	-714.11%	-735.59%	-3210.29%
EBITDA	-53.97	-53.28	-70.24	-93.51	-44.51	-13.05
EBITDA Margin	-125.17%	-192.22%	-	-	-	-
D&A For EBITDA	0.24	3.39	3.76	4.07	3.01	1.12
EBIT	-54.21	-56.66	-74.01	-97.57	-47.52	-14.17
EBIT Margin	-125.73%	-204.43%	-	-	-	-
Revenue as Reported	43.88	32.79	22.03	11.83	5	0.62

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