Grangex AB (STO:GRANGX)
Sweden
· Delayed Price · Currency is SEK 43.65
+0.15 (0.34%)
At close: Dec 5, 2025
Grangex AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Operating Revenue | 20.52 | 17.52 | 35.37 | 23.14 | 15.64 | 16.44 | Upgrade
|
| Other Revenue | 10.09 | 11.21 | 1.63 | 0.95 | 0.75 | 5.06 | Upgrade
|
| Revenue | 30.61 | 28.73 | 37 | 24.09 | 16.38 | 21.49 | Upgrade
|
| Revenue Growth (YoY) | 8.64% | -22.36% | 53.60% | 47.02% | -23.78% | -43.31% | Upgrade
|
| Cost of Revenue | 12.66 | 10.04 | 19.64 | 14 | 9.97 | 9.62 | Upgrade
|
| Gross Profit | 17.95 | 18.69 | 17.36 | 10.09 | 6.42 | 11.87 | Upgrade
|
| Selling, General & Admin | 50.26 | 78.77 | 36.51 | 21.77 | 16.36 | 9.59 | Upgrade
|
| Operating Expenses | 70.63 | 96.91 | 37.94 | 22.66 | 17.21 | 10.88 | Upgrade
|
| Operating Income | -52.68 | -78.22 | -20.57 | -12.57 | -10.79 | 0.99 | Upgrade
|
| Interest Expense | -108.05 | -92.46 | -14.28 | -0.39 | -0.44 | -4.23 | Upgrade
|
| Interest & Investment Income | 0.13 | 0.13 | 0.09 | - | 0 | 0.04 | Upgrade
|
| Currency Exchange Gain (Loss) | 72.44 | 0.68 | 6.94 | - | 0.1 | 0 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | -0 | - | 1.35 | -3.26 | Upgrade
|
| Pretax Income | -88.16 | -169.88 | -27.83 | -12.96 | -9.78 | -6.47 | Upgrade
|
| Income Tax Expense | 0.01 | 0.12 | 0.01 | - | -0.12 | 0.15 | Upgrade
|
| Net Income | -88.17 | -170 | -27.84 | -12.96 | -9.66 | -6.62 | Upgrade
|
| Net Income to Common | -88.17 | -170 | -27.84 | -12.96 | -9.66 | -6.62 | Upgrade
|
| Shares Outstanding (Basic) | 14 | 13 | 9 | 9 | 7 | 4 | Upgrade
|
| Shares Outstanding (Diluted) | 14 | 13 | 9 | 9 | 7 | 4 | Upgrade
|
| Shares Change (YoY) | 23.50% | 46.61% | 1.54% | 29.08% | 76.47% | 1111.16% | Upgrade
|
| EPS (Basic) | -6.27 | -13.34 | -3.20 | -1.51 | -1.46 | -1.76 | Upgrade
|
| EPS (Diluted) | -6.27 | -13.34 | -3.20 | -1.51 | -1.46 | -1.76 | Upgrade
|
| Free Cash Flow | -28.82 | -84.09 | -35.83 | -11.1 | -16.01 | -2.14 | Upgrade
|
| Free Cash Flow Per Share | -2.05 | -6.60 | -4.12 | -1.30 | -2.41 | -0.57 | Upgrade
|
| Gross Margin | 58.64% | 65.06% | 46.92% | 41.89% | 39.17% | 55.24% | Upgrade
|
| Operating Margin | -172.11% | -272.31% | -55.61% | -52.20% | -65.85% | 4.62% | Upgrade
|
| Profit Margin | -288.05% | -591.81% | -75.24% | -53.81% | -58.99% | -30.79% | Upgrade
|
| Free Cash Flow Margin | -94.14% | -292.74% | -96.83% | -46.09% | -97.70% | -9.98% | Upgrade
|
| EBITDA | -48.47 | -76.24 | -19.86 | -12 | -10.14 | 2.29 | Upgrade
|
| EBITDA Margin | -158.35% | -265.40% | -53.67% | -49.81% | -61.89% | 10.64% | Upgrade
|
| D&A For EBITDA | 4.21 | 1.98 | 0.72 | 0.58 | 0.65 | 1.3 | Upgrade
|
| EBIT | -52.68 | -78.22 | -20.57 | -12.57 | -10.79 | 0.99 | Upgrade
|
| EBIT Margin | -172.11% | -272.31% | -55.61% | -52.20% | -65.85% | 4.62% | Upgrade
|
| Revenue as Reported | 30.61 | 28.73 | 37 | 24.09 | 16.38 | 21.49 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.