M

Metacon AB (publ)
STO:META

Watchlist Manager
Metacon AB (publ)
STO:META
Watchlist
Price: 0.387 SEK -2.15% Market Closed
Market Cap: 527.7m SEK

Income Statement

Earnings Waterfall
Metacon AB (publ)

Revenue
163.8m SEK
Cost of Revenue
-185m SEK
Gross Profit
-21.3m SEK
Operating Expenses
-59.5m SEK
Operating Income
-80.7m SEK
Other Expenses
-5.1m SEK
Net Income
-85.8m SEK

Income Statement
Metacon AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
2
2
2
5
4
0
0
Revenue
3
N/A
2
-42%
2
+17%
2
-28%
2
+27%
2
+16%
3
+44%
4
+15%
4
+10%
4
-8%
3
-29%
3
+8%
10
+254%
22
+120%
28
+27%
48
+68%
64
+33%
51
-20%
72
+39%
72
N/A
60
-16%
53
-11%
38
-28%
24
-38%
40
+70%
83
+106%
129
+55%
164
+27%
Gross Profit
Cost of Revenue
(12)
(13)
(19)
(18)
(16)
(15)
(10)
(11)
(15)
(15)
(16)
(15)
(25)
(35)
(36)
(57)
(83)
(72)
(94)
(101)
(102)
(93)
(100)
(112)
(130)
(163)
(188)
(185)
Gross Profit
(9)
N/A
(11)
-20%
(17)
-52%
(17)
-1%
(14)
+19%
(13)
+8%
(6)
+49%
(7)
-8%
(11)
-61%
(11)
-1%
(13)
-15%
(12)
+6%
(14)
-16%
(13)
+9%
(8)
+39%
(9)
-12%
(19)
-111%
(20)
-7%
(22)
-8%
(29)
-33%
(42)
-45%
(40)
+5%
(62)
-55%
(89)
-44%
(90)
-1%
(80)
+11%
(59)
+26%
(21)
+64%
Operating Income
Operating Expenses
(11)
(11)
(12)
(10)
(7)
(7)
(6)
(8)
(8)
(9)
(12)
(14)
(25)
(36)
(21)
(20)
(28)
15
4
(1)
(31)
(35)
(45)
(47)
(44)
(53)
(53)
(59)
Selling, General & Administrative
(5)
(5)
(6)
(6)
(5)
(5)
(6)
(6)
(7)
(8)
(9)
(10)
(11)
(14)
(11)
(10)
(19)
(12)
(15)
(17)
(23)
(27)
(31)
(34)
(32)
(36)
(40)
(44)
Depreciation & Amortization
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(17)
(25)
(13)
(11)
(12)
8
(0)
(3)
(11)
(11)
(16)
(16)
(11)
(11)
(12)
(12)
Other Operating Expenses
2
2
2
4
5
6
8
6
7
7
5
4
3
3
2
1
2
19
19
20
3
2
2
3
(1)
(5)
(0)
(4)
Operating Income
(20)
N/A
(22)
-10%
(29)
-28%
(26)
+8%
(21)
+20%
(20)
+6%
(12)
+38%
(15)
-24%
(20)
-28%
(20)
-3%
(25)
-23%
(26)
-5%
(39)
-50%
(50)
-27%
(29)
+41%
(29)
+2%
(47)
-64%
(5)
+89%
(18)
-233%
(30)
-68%
(73)
-148%
(75)
-2%
(107)
-42%
(136)
-28%
(134)
+1%
(132)
+2%
(112)
+16%
(81)
+28%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(1)
(1)
(1)
(2)
(1)
(1)
(0)
5
5
5
5
(0)
(0)
(0)
(3)
(3)
(3)
(3)
(4)
(5)
(5)
(5)
(4)
(3)
(4)
(5)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
(0)
0
Pre-Tax Income
(21)
N/A
(23)
-10%
(30)
-31%
(28)
+8%
(22)
+20%
(22)
+2%
(13)
+39%
(16)
-22%
(20)
-23%
(15)
+23%
(20)
-32%
(21)
-5%
(34)
-61%
(50)
-45%
(30)
+41%
(29)
+2%
(50)
-74%
(8)
+84%
(21)
-152%
(33)
-59%
(78)
-135%
(81)
-3%
(112)
-39%
(142)
-26%
(138)
+3%
(135)
+2%
(116)
+14%
(86)
+26%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Income from Continuing Operations
(21)
(23)
(30)
(28)
(22)
(22)
(13)
(16)
(20)
(15)
(20)
(21)
(34)
(50)
(30)
(29)
(50)
(8)
(21)
(33)
(78)
(81)
(112)
(142)
(138)
(135)
(116)
(86)
Income to Minority Interest
5
5
5
4
3
3
2
3
2
2
3
4
4
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(16)
N/A
(18)
-12%
(25)
-41%
(24)
+5%
(19)
+21%
(18)
+3%
(11)
+40%
(14)
-25%
(18)
-30%
(13)
+26%
(17)
-32%
(17)
+1%
(31)
-79%
(47)
-55%
(28)
+41%
(29)
-5%
(50)
-74%
(8)
+84%
(21)
-152%
(33)
-59%
(78)
-135%
(81)
-3%
(112)
-39%
(142)
-26%
(138)
+3%
(135)
+2%
(116)
+14%
(86)
+26%
EPS (Diluted)
-0.07
N/A
-0.08
-14%
-0.11
-38%
-0.09
+18%
-0.06
+33%
-0.07
-17%
-0.03
+57%
-0.04
-33%
-0.05
-25%
-0.04
+20%
-0.05
-25%
-0.05
N/A
-0.08
-60%
-0.12
-50%
-0.07
+42%
-0.07
N/A
-0.11
-57%
-0.01
+91%
-0.04
-300%
-0.08
-100%
-0.17
-113%
-0.18
-6%
-0.16
+11%
-0.2
-25%
-0.11
+45%
-0.1
+9%
-0.08
+20%
-0.06
+25%