R

Refine Group AB (publ)
STO:REFINE

Watchlist Manager
Refine Group AB (publ)
STO:REFINE
Watchlist
Price: 0.184 SEK -10.24% Market Closed
Market Cap: 12.4m SEK

Income Statement

Earnings Waterfall
Refine Group AB (publ)

Revenue
152.7m SEK
Cost of Revenue
-84.3m SEK
Gross Profit
68.4m SEK
Operating Expenses
-216.4m SEK
Operating Income
-148m SEK
Other Expenses
19.1m SEK
Net Income
-128.9m SEK

Income Statement
Refine Group AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
9
12
13
16
14
14
13
10
0
Revenue
197
N/A
262
+33%
270
+3%
277
+3%
262
-6%
245
-6%
224
-8%
183
-18%
153
-17%
Gross Profit
Cost of Revenue
(110)
(151)
(155)
(160)
(150)
(143)
(131)
(103)
(84)
Gross Profit
87
N/A
111
+27%
115
+4%
116
+1%
111
-5%
102
-8%
93
-9%
80
-13%
68
-15%
Operating Income
Operating Expenses
(144)
(401)
(407)
(405)
(409)
(221)
(252)
(238)
(216)
Selling, General & Administrative
(55)
(52)
(52)
(50)
(48)
(45)
(43)
(40)
(36)
Depreciation & Amortization
(39)
(290)
(293)
(292)
(292)
(116)
(154)
(151)
(140)
Other Operating Expenses
(48)
(58)
(63)
(63)
(69)
(60)
(54)
(47)
(40)
Operating Income
(57)
N/A
(290)
-413%
(292)
-1%
(288)
+1%
(297)
-3%
(119)
+60%
(158)
-33%
(157)
+1%
(148)
+6%
Pre-Tax Income
Interest Income Expense
(26)
(25)
(26)
(26)
(11)
(46)
11
15
19
Total Other Income
0
0
0
0
(0)
0
0
0
0
Pre-Tax Income
(82)
N/A
(315)
-284%
(318)
-1%
(314)
+1%
(308)
+2%
(165)
+47%
(147)
+11%
(142)
+3%
(129)
+9%
Net Income
Tax Provision
0
3
3
3
0
(0)
(0)
(0)
(0)
Income from Continuing Operations
(82)
(312)
(314)
(310)
(305)
(165)
(147)
(142)
(129)
Income to Minority Interest
0
(1)
0
0
0
0
0
0
0
Net Income (Common)
(82)
N/A
(313)
-281%
(316)
-1%
(312)
+1%
(306)
+2%
(164)
+46%
(147)
+11%
(142)
+3%
(129)
+9%
EPS (Diluted)
-1.49
N/A
-5.67
-281%
-5.71
-1%
-5.46
+4%
-4.49
+18%
-2.44
+46%
-2.17
+11%
-2.11
+3%
-1.41
+33%