Beyond Frames Entertainment AB (publ) (XSAT:BEYOND)
Sweden · Delayed Price · Currency is SEK 2.770
+0.010 (0.36%)
At close: Sep 3, 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 | Jun '26 Jun 30, 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 |
| 99.21 | 129.98 | 175.83 | 136.93 | 24.82 | 23.74 | |
Revenue Growth | -33.14% | -26.08% | 28.41% | 451.77% | 4.53% | 88.55% |
Cost of Revenue | 73.27 | 95.65 | 150.96 | 110.26 | 15.98 | 15.27 |
Gross Profit | 25.94 | 34.33 | 24.87 | 26.68 | 8.84 | 8.47 |
Selling, General & Admin | 46.11 | 50.95 | 46.01 | 43.59 | 45.58 | 24.32 |
Other Operating Expenses | -25.79 | -34.25 | -35.31 | -27.07 | -23.23 | -16.08 |
Operating Expenses | 44.27 | 41 | 41.97 | 32.92 | 29.94 | 16.18 |
Operating Income | -18.33 | -6.67 | -17.1 | -6.24 | -21.1 | -7.71 |
Interest Expense | -1.86 | -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 | -0.01 | -0.12 | -0.48 | -0.47 | -1.55 | -0.32 |
Other Non Operating Income (Expenses) | 0 | - | - | - | -0.08 | - |
EBT Excluding Unusual Items | -20.12 | -10.29 | -19.39 | -7.75 | -22.7 | -8.42 |
Pretax Income | -20.12 | -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 | -20.17 | -10.35 | -19.39 | -7.79 | -22.7 | -8.67 |
Minority Interest in Earnings | 0.25 | 0.31 | 0.12 | 0.15 | 0.23 | -0.2 |
Net Income | -19.92 | -10.04 | -19.26 | -7.64 | -22.48 | -8.86 |
Net Income to Common | -19.92 | -10.04 | -19.26 | -7.64 | -22.48 | -8.86 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 18 | 18 | 18 | 17 | 17 | 16 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 17 | 17 | 16 |
Shares Change | -1.74% | 2.17% | 2.24% | 0.78% | 8.04% | 10.80% |
EPS (Basic) | -1.11 | -0.56 | -1.10 | -0.44 | -1.32 | -0.56 |
EPS (Diluted) | -1.11 | -0.56 | -1.10 | -0.44 | -1.32 | -0.56 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 26.11 | 19.83 | 18.47 | 10.46 | -13.97 | 0.27 |
Free Cash Flow Per Share | 1.45 | 1.11 | 1.05 | 0.61 | -0.82 | 0.02 |
Gross Margin | 26.15% | 26.41% | 14.14% | 19.48% | 35.61% | 35.68% |
Operating Margin | -18.48% | -5.13% | -9.73% | -4.56% | -85.03% | -32.47% |
Profit Margin | -20.08% | -7.72% | -10.96% | -5.58% | -90.57% | -37.33% |
Free Cash Flow Margin | 26.32% | 15.26% | 10.51% | 7.64% | -56.29% | 1.13% |
EBITDA | -17.82 | -5.81 | -15.64 | -4.84 | -19.82 | -7.08 |
EBITDA Margin | -17.96% | -4.47% | -8.89% | -3.53% | -79.85% | -29.83% |
D&A For EBITDA | 0.52 | 0.87 | 1.46 | 1.4 | 1.29 | 0.63 |
EBIT | -18.33 | -6.67 | -17.1 | -6.24 | -21.1 | -7.71 |
EBIT Margin | -18.48% | -5.13% | -9.73% | -4.56% | -85.03% | -32.47% |
Revenue as Reported | 125 | 164.23 | 211.35 | 164.14 | 48.22 | 39.89 |