Beyond Frames Entertainment AB (publ) (XSAT:BEYOND)
Sweden · Delayed Price · Currency is SEK 2.570
-0.370 (-12.59%)
At close: Jun 15, 2026
XSAT:BEYOND 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 |
| 139.93 | 161.86 | 209.5 | 162.61 | 48.07 | 39.8 | |
Revenue Growth (YoY) | -26.41% | -22.74% | 28.83% | 238.25% | 20.80% | 116.09% |
Cost of Revenue | 77.93 | 95.65 | 150.96 | 110.26 | 15.98 | 15.27 |
Gross Profit | 62 | 66.21 | 58.53 | 52.35 | 32.09 | 24.52 |
Selling, General & Admin | 50.18 | 50.95 | 46.01 | 43.59 | 45.58 | 24.32 |
Other Operating Expenses | -2.23 | -2.37 | -1.64 | -1.4 | 0.03 | -0.03 |
Operating Expenses | 72.29 | 72.88 | 75.63 | 58.59 | 53.2 | 32.23 |
Operating Income | -10.29 | -6.67 | -17.1 | -6.24 | -21.1 | -7.71 |
Interest Expense | -3.65 | -3.59 | -2.19 | -2.08 | -0.63 | -0.46 |
Interest & Investment Income | 0.09 | 0.09 | 0.39 | 1.05 | 0.67 | 0.06 |
Earnings From Equity Investments | -0.04 | -0.12 | -0.48 | -0.47 | -1.55 | -0.32 |
Other Non Operating Income (Expenses) | 0 | - | - | - | -0.08 | - |
EBT Excluding Unusual Items | -13.9 | -10.29 | -19.39 | -7.75 | -22.7 | -8.42 |
Pretax Income | -13.9 | -10.29 | -19.39 | -7.75 | -22.7 | -8.42 |
Income Tax Expense | 0.05 | 0.05 | - | 0.04 | 0.01 | 0.25 |
Earnings From Continuing Operations | -13.95 | -10.35 | -19.39 | -7.79 | -22.7 | -8.67 |
Minority Interest in Earnings | 0.11 | 0.31 | 0.12 | 0.15 | 0.23 | -0.2 |
Net Income | -13.84 | -10.04 | -19.26 | -7.64 | -22.48 | -8.86 |
Net Income to Common | -13.84 | -10.04 | -19.26 | -7.64 | -22.48 | -8.86 |
Shares Outstanding (Basic) | 18 | 18 | 18 | 17 | 17 | 16 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 17 | 17 | 16 |
Shares Change (YoY) | 3.62% | 2.17% | 2.24% | 0.78% | 8.04% | 10.80% |
EPS (Basic) | -0.77 | -0.56 | -1.10 | -0.44 | -1.32 | -0.56 |
EPS (Diluted) | -0.77 | -0.56 | -1.10 | -0.44 | -1.32 | -0.56 |
Free Cash Flow | 20.55 | 19.83 | 18.47 | 10.46 | -13.97 | 0.27 |
Free Cash Flow Per Share | 1.14 | 1.11 | 1.05 | 0.61 | -0.82 | 0.02 |
Gross Margin | 44.31% | 40.90% | 27.94% | 32.20% | 66.76% | 61.63% |
Operating Margin | -7.36% | -4.12% | -8.16% | -3.84% | -43.90% | -19.37% |
Profit Margin | -9.89% | -6.20% | -9.20% | -4.70% | -46.75% | -22.27% |
Free Cash Flow Margin | 14.69% | 12.25% | 8.82% | 6.43% | -29.06% | 0.68% |
EBITDA | -9.39 | -5.81 | -15.64 | -4.84 | -19.82 | -7.08 |
EBITDA Margin | -6.71% | -3.59% | -7.46% | -2.97% | -41.22% | -17.79% |
D&A For EBITDA | 0.9 | 0.87 | 1.46 | 1.4 | 1.29 | 0.63 |
EBIT | -10.29 | -6.67 | -17.1 | -6.24 | -21.1 | -7.71 |
EBIT Margin | -7.36% | -4.12% | -8.16% | -3.84% | -43.90% | -19.37% |
Revenue as Reported | 142.16 | 164.23 | 211.35 | 164.14 | 48.22 | 39.89 |