Xspray Pharma AB (publ) (STO: XSPRAY)

Xspray Pharma AB Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Selling, General & Admin	178.31	169.57	109.6	58.38	47.1	42.33
Research & Development	81.93	40.26	22.22	38.57	6.55	3.43
Other Operating Expenses	-29.06	-29.06	-0.44	-	-0.01	-
Operating Expenses	231.19	180.77	131.38	96.95	53.65	45.76
Operating Income	-231.19	-180.77	-131.38	-96.95	-53.65	-45.76
Interest Expense	-0.02	-0.68	-0.01	-0	-0.01	-0.07
Interest & Investment Income	2.85	2.73	1.42	1.26	1.05	0.86
Currency Exchange Gain (Loss)	-1.61	-0.97	-1.69	-1	0.08	-0.81
Other Non Operating Income (Expenses)	-0	-	-	-0	-	-
EBT Excluding Unusual Items	-229.96	-179.68	-131.67	-96.7	-52.52	-45.77
Gain (Loss) on Sale of Assets	-	-	-	-	0.11	-
Pretax Income	-258.19	-179.68	-131.67	-96.7	-52.41	-45.77
Income Tax Expense	-0.13	-0.02	-	-	-	-
Net Income	-258.05	-179.67	-131.67	-96.7	-52.41	-45.77
Net Income to Common	-258.05	-179.67	-131.67	-96.7	-52.41	-45.77
Shares Outstanding (Basic)	33	27	21	19	17	15
Shares Outstanding (Diluted)	33	27	21	19	17	15
Shares Change (YoY)	36.35%	26.21%	9.53%	11.77%	13.11%	11.94%
EPS (Basic)	-7.90	-6.76	-6.25	-5.03	-3.05	-3.01
EPS (Diluted)	-7.90	-6.76	-6.25	-5.03	-3.05	-3.01
Free Cash Flow	-200.39	-205.97	-134.65	-52.92	-52.36	-57.34
Free Cash Flow Per Share	-6.14	-7.74	-6.39	-2.75	-3.04	-3.77
EBITDA	-224.55	-174.27	-123.04	-89.07	-46.95	-41.92
D&A For EBITDA	6.63	6.49	8.34	7.89	6.69	3.84
EBIT	-231.19	-180.77	-131.38	-96.95	-53.65	-45.76

Source: S&P Capital IQ. Standard template. Financial Sources.