Beyond Frames Entertainment AB (publ) (XSAT:BEYOND)
Sweden · Delayed Price · Currency is SEK 1.850
-0.130 (-6.57%)
At close: Jul 24, 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 |
| 142.16 | 164.23 | 211.35 | 164.14 | 48.22 | 39.89 | |
Revenue Growth (YoY) | -25.96% | -22.30% | 28.76% | 240.42% | 20.88% | 116.21% |
Cost of Revenue | 77.93 | 95.65 | 150.96 | 110.26 | 15.98 | 15.27 |
Gross Profit | 64.23 | 68.57 | 60.38 | 53.89 | 32.24 | 24.62 |
Selling, General & Admin | 50.18 | 50.95 | 46.01 | 43.59 | 45.58 | 24.32 |
Depreciation & Amortization Expenses | 24.34 | 24.3 | 31.27 | 16.4 | 7.59 | 7.94 |
Other Operating Expenses | 0.07 | - | 0.21 | 0.14 | 0.18 | 0.07 |
Total Operating Expenses | 74.59 | 75.25 | 77.49 | 60.13 | 53.34 | 32.33 |
Operating Income | -10.21 | -6.67 | -17.1 | -6.24 | -21.1 | -7.71 |
Interest Income | - | -0.12 | -0.48 | -0.47 | -1.55 | 1.41 |
Other Non-Operating Income (Expense) | -3.57 | -3.5 | -1.8 | -1.03 | -0.04 | -2.12 |
Total Non-Operating Income (Expense) | -3.57 | -3.62 | -2.28 | -1.51 | -1.59 | -0.71 |
Pretax Income | -6.54 | -10.29 | -19.39 | -7.75 | -22.7 | -8.42 |
Provision for Income Taxes | -0.05 | -0.05 | - | -0.04 | -0.01 | -0.25 |
Net Income | -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 to Common | -13.84 | -10.04 | -19.26 | -7.64 | -22.48 | -8.86 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 19 | 19 | 18 | 17 | 17 | 16 |
Shares Outstanding (Diluted) | 19 | 19 | 18 | 17 | 17 | 16 |
Shares Change (YoY) | 4.73% | 6.22% | 2.24% | - | 8.88% | 10.80% |
EPS (Basic) | -0.77 | -0.56 | -1.10 | -0.45 | -1.32 | -0.55 |
EPS (Diluted) | -0.77 | -0.56 | -1.10 | -0.45 | -1.32 | -0.55 |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | 20.55 | 19.83 | 18.47 | 10.46 | -28 | 0.27 |
Free Cash Flow Growth | 11.39% | 7.37% | 76.64% | - | - | -96.88% |
Free Cash Flow Per Share | 1.10 | 1.06 | 1.05 | 0.61 | -1.63 | 0.02 |
Gross Margin | 45.18% | 41.76% | 28.57% | 32.83% | 66.86% | 61.72% |
Operating Margin | -7.18% | -4.06% | -8.09% | -3.80% | -43.76% | -19.32% |
Profit Margin | -9.82% | -6.30% | -9.17% | -4.74% | -47.08% | -21.72% |
FCF Margin | 14.46% | 12.08% | 8.74% | 6.37% | -58.07% | 0.67% |
EBITDA | 14.13 | 17.63 | 14.17 | 10.16 | -13.51 | 0.23 |
EBITDA Margin | 9.94% | 10.73% | 6.70% | 6.19% | -28.03% | 0.58% |
EBIT | -10.21 | -6.67 | -17.1 | -6.24 | -21.1 | -7.71 |
EBIT Margin | -7.18% | -4.06% | -8.09% | -3.80% | -43.76% | -19.32% |
Effective Tax Rate | 0.81% | 0.51% | 0.00% | 0.54% | 0.03% | 2.92% |