Minesto AB

OM:MINEST

Sweden / Industrials / Electrical Equipment

Overview

News

5Y Historical Financials

Stock Price

1.75 SEK


Key Metrics	Latest
Total Revenue	25.711 M
Adjusted EBITDA	-37.07 M
EBITDA Margin	-144.2%
Net Profit Margin	-140.4%
Total Assets	586.2 M
Total Debt	500 K

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Revenue	40.06	38.76	42.82	41.78	25.71	25.71	41.78	25.71
% Growth		(0.03)	0.10	(0.02)	(0.38)			(0.38)

Adjusted EBITDA	(12.95)	(19.87)	(23.39)	(28.30)	(37.07)	(37.07)	(28.30)	(37.07)
% Margin	(0.32)	(0.51)	(0.55)	(0.68)	(1.44)	(1.44)	(0.68)	(1.44)

Adjusted EBIT	(13.11)	(20.14)	(23.75)	(28.68)	(37.35)	(37.35)	(28.68)	(37.35)
% Margin	(0.33)	(0.52)	(0.55)	(0.69)	(1.45)	(1.45)	(0.69)	(1.45)

Adjusted Net Income	(13.30)	(14.93)	(84.44)	(27.12)	(36.10)	(36.10)	(27.12)	(36.10)
% Margin	(0.33)	(0.39)	(1.97)	(0.65)	(1.40)	(1.40)	(0.65)	(1.40)

Adjusted Basic EPS	(0.11)	(0.11)	(0.61)	(0.17)	(0.19)	(0.19)	(0.17)	(0.19)

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Press Release
SEK	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	40	39	43	42	26	26	42	26
% Growth	NA	-3.2%	10.5%	-2.4%	-38.5%			-38.5%

Cost of Revenue	(9)	(12)	(13)	(18)	(22)	(22)	(18)	(22)
Gross Profit	31	27	30	24	4	4	24	4
% Revenue	76.3%	69.4%	69.6%	58.0%	13.8%	13.8%	58.0%	13.8%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(47)	(50)	(56)	(56)	(48)	(48)	(56)	(48)
Other Inc / (Exp)	4	3	3	3	7	7	3	7
Total Operating Exp	(44)	(47)	(54)	(53)	(41)	(41)	(53)	(41)

Operating Income	(13)	(20)	(24)	(29)	(37)	(37)	(29)	(37)
% Revenue	-32.7%	-51.9%	-55.5%	-68.6%	-145.2%	-145.2%	-68.6%	-145.2%

Interest Expense	(4)	1	1	2	1	1	2	1
Pre-tax Income	(17)	(19)	(22)	(27)	(36)	(36)	(27)	(36)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	3	4	(62)	(0)	(0)	(0)	(0)	(0)
Net Income to Company	(13)	(15)	(84)	(27)	(36)	(36)	(27)	(36)
% Margin	-33.2%	-38.5%	-197.2%	-64.9%	-140.4%	-140.4%	-64.9%	-140.4%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	(13)	(15)	(84)	(27)	(36)	(36)	(27)	(36)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	(13)	(15)	(84)	(27)	(36)	(36)	(27)	(36)
% Margin	-33.2%	-38.5%	-197.2%	-64.9%	-140.4%	-140.4%	-64.9%	-140.4%

As Reported
Basic EPS (Continuing Ops)	(0.11)	(0.11)	(0.61)	(0.17)	(0.19)	(0.19)	(0.17)	(0.19)
Diluted EPS (Continuing Ops)	(0.11)	(0.11)	(0.61)	(0.17)	(0.19)	(0.19)	(0.17)	(0.19)

WA Basic Shares Out.	126.54	134.44	137.66	155.17	186.32	186.32	155.17	186.32
WA Diluted Shares Out.	126.54	134.44	137.66	156.49	186.32	186.32	156.49	186.32

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(17)	(19)	(22)	(27)	(36)	(36)	(27)	(36)
Addback: Net Interest Expense	4	(1)	(1)	(2)	(1)	(1)	(2)	(1)
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	0	0	0
Addback: Depreciation & Amortization	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	(13)	(20)	(23)	(28)	(37)	(37)	(28)	(37)
% Margin	-32.3%	-51.2%	-54.6%	-67.7%	-144.2%	-144.2%	-67.7%	-144.2%

Adjusted EBIT	(13)	(20)	(24)	(29)	(37)	(37)	(29)	(37)
% Margin	-32.7%	-51.9%	-55.5%	-68.6%	-145.2%	-145.2%	-68.6%	-145.2%

Adjusted Net Income Reconciliation
Net Income to Company	(13)	(15)	(84)	(27)	(36)	(36)	(27)	(36)
Addback: Unusual Items	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0
Adjusted Net Income	(13)	(15)	(84)	(27)	(36)	(36)	(27)	(36)
% Margin	-33.2%	-38.5%	-197.2%	-64.9%	-140.4%	-140.4%	-64.9%	-140.4%

Loading Error

Minesto AB

OM:MINEST

Sweden / Industrials / Electrical Equipment

5Y Historical Financials