Xspray Pharma AB (publ) (STO:XSPRAY)

Xspray Pharma AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	188.13	203.88	169.57	109.6	58.38	47.1
Research & Development	19.28	79.36	40.26	22.22	38.57	6.55
Other Operating Expenses	-	-	-29.06	-0.44	-	-0.01
Operating Expenses	207.4	283.24	180.77	131.38	96.95	53.65
Operating Income	-207.4	-283.24	-180.77	-131.38	-96.95	-53.65
Interest Expense	-14.45	-1.93	-0.68	-0.01	-0	-0.01
Interest & Investment Income	3.32	3.3	2.73	1.42	1.26	1.05
Currency Exchange Gain (Loss)	2.02	-3.79	-0.96	-1.69	-1	0.08
Other Non Operating Income (Expenses)	-0	-0	-	-	-0	-
EBT Excluding Unusual Items	-216.53	-285.66	-179.68	-131.67	-96.7	-52.52
Gain (Loss) on Sale of Assets	-0.02	-0.02	-0.01	-	-	0.11
Pretax Income	-216.54	-285.67	-179.68	-131.67	-96.7	-52.41
Income Tax Expense	-0.12	-0.15	-0.02	-	-	-
Net Income	-216.42	-285.52	-179.67	-131.67	-96.7	-52.41
Net Income to Common	-216.42	-285.52	-179.67	-131.67	-96.7	-52.41
Shares Outstanding (Basic)	37	33	27	21	19	17
Shares Outstanding (Diluted)	37	33	27	21	19	17
Shares Change (YoY)	12.38%	24.61%	26.21%	9.53%	11.77%	13.11%
EPS (Basic)	-5.90	-8.62	-6.76	-6.25	-5.03	-3.05
EPS (Diluted)	-5.90	-8.62	-6.76	-6.25	-5.03	-3.05
Free Cash Flow	-213.39	-226.75	-205.97	-134.65	-52.92	-52.36
Free Cash Flow Per Share	-5.82	-6.84	-7.75	-6.39	-2.75	-3.04
EBITDA	-204.62	-277.76	-174.27	-123.04	-89.07	-46.95
D&A For EBITDA	2.78	5.48	6.49	8.34	7.89	6.69
EBIT	-207.4	-283.24	-180.77	-131.38	-96.95	-53.65

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.