OXE Marine AB (publ) (STO:OXE)
Sweden · Delayed Price · Currency is SEK 0.2880
+0.0170 (6.27%)
Jun 5, 2026, 5:29 PM CET
OXE Marine 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 |
| 150.98 | 184.07 | 173.75 | 190.3 | 149.04 | 111.76 | |
Revenue Growth (YoY) | -18.41% | 5.94% | -8.69% | 27.68% | 33.36% | 48.02% |
Cost of Revenue | 102.93 | 124.95 | 118.98 | 151.41 | 116.24 | 74.23 |
Gross Profit | 48.06 | 59.13 | 54.78 | 38.89 | 32.8 | 37.53 |
Selling, General & Admin | 91.73 | 92.77 | 106.08 | 120.31 | 102.55 | 79.38 |
Other Operating Expenses | -0.23 | -0.23 | 1.35 | - | 2.78 | 1.79 |
Operating Expenses | 120.81 | 121.79 | 136.98 | 149.96 | 135.58 | 99.86 |
Operating Income | -72.76 | -62.66 | -82.2 | -111.07 | -102.78 | -62.34 |
Interest Expense | -2.08 | -1.48 | -12.07 | -10.41 | -10.31 | -9.57 |
Currency Exchange Gain (Loss) | -1.65 | 1.75 | -4.42 | 3.99 | 1.71 | - |
Other Non Operating Income (Expenses) | -0.07 | - | -0 | - | - | - |
EBT Excluding Unusual Items | -76.55 | -62.39 | -98.7 | -117.49 | -111.38 | -71.91 |
Gain (Loss) on Sale of Assets | - | - | - | 0.14 | 0.25 | 0.03 |
Pretax Income | -76.55 | -62.39 | -98.7 | -117.35 | -111.13 | -71.83 |
Income Tax Expense | -0.3 | -0.81 | -0.8 | -0.91 | -1.24 | - |
Net Income | -76.26 | -61.58 | -97.9 | -116.44 | -109.9 | -71.83 |
Net Income to Common | -76.26 | -61.58 | -97.9 | -116.44 | -109.9 | -71.83 |
Shares Outstanding (Basic) | 693 | 693 | 338 | 310 | 256 | 200 |
Shares Outstanding (Diluted) | 693 | 693 | 338 | 310 | 256 | 200 |
Shares Change (YoY) | 62.18% | 105.29% | 8.76% | 21.46% | 28.09% | 14.30% |
EPS (Basic) | -0.11 | -0.09 | -0.29 | -0.38 | -0.43 | -0.36 |
EPS (Diluted) | -0.11 | -0.09 | -0.29 | -0.38 | -0.43 | -0.36 |
Free Cash Flow | -61.27 | -73.98 | -53.12 | -51.34 | -55.21 | - |
Free Cash Flow Per Share | -0.09 | -0.11 | -0.16 | -0.17 | -0.22 | - |
Gross Margin | 31.83% | 32.12% | 31.53% | 20.43% | 22.01% | 33.58% |
Operating Margin | -48.19% | -34.04% | -47.31% | -58.37% | -68.96% | -55.78% |
Profit Margin | -50.51% | -33.45% | -56.35% | -61.19% | -73.73% | -64.28% |
Free Cash Flow Margin | -40.58% | -40.19% | -30.57% | -26.98% | -37.04% | - |
EBITDA | -65.83 | -55.79 | -74.8 | -103.54 | -95.58 | -43.65 |
EBITDA Margin | -43.60% | -30.31% | -43.05% | -54.41% | -64.13% | -39.06% |
D&A For EBITDA | 6.93 | 6.87 | 7.4 | 7.53 | 7.2 | 18.69 |
EBIT | -72.76 | -62.66 | -82.2 | -111.07 | -102.78 | -62.34 |
EBIT Margin | -48.19% | -34.04% | -47.31% | -58.37% | -68.96% | -55.78% |
Revenue as Reported | 184.65 | 184.65 | 173.94 | 193.71 | 160.65 | 111.83 |