Logistea AB (publ)

LSE:0N2H.LConsumer Cyclical

——At close · Market cap — · Next earnings Thu 22 Oct

SEK billions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	0.0	0.1	0.3	0.4	0.7	1.1	+53.4%
Cost of revenue	0.0	0.0	0.0	0.0	0.0	0.1	—
Gross profit	0.0	0.1	0.3	0.4	0.7	1.0	+36.8%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.0	0.0	0.0	0.0	0.1	0.0	−100.0%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	0.0	0.0	0.0	0.0	0.1	0.1	+30.4%
Operating income	0.0	0.1	0.2	0.3	0.6	0.9	+37.5%
Interest expense	0.0	0.0	0.0	0.2	0.4	0.4	+7.9%
Interest income	0.0	0.0	0.1	0.0	0.0	0.0	—
Other income / expense	0.1	0.3	0.2	(0.3)	(0.2)	0.2	+177.8%
Pre-tax income	0.1	0.4	0.4	0.0	0.4	1.0	+134.6%
Income tax	0.0	0.1	0.1	0.0	0.1	0.2	+130.6%
Net income	0.0	0.3	0.3	(0.0)	0.3	0.8	+136.0%
Discontinued operations	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	0.0	+100.0%
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	1.28	3.72	2.82	(0.04)	0.96	1.58	+64.6%
EPS, diluted (per share)	1.28	3.72	2.82	(0.05)	0.96	1.57	+63.5%
EBITDA	0.0	0.1	0.4	0.6	0.0	1.4	+35350.0%
Depreciation & amortization	0.0	0.0	0.0	0.0	0.0	0.0	+25.0%
Weighted average shares (shares)	41,298,004	85,181,141	114,539,047	180,000,000	344,791,666	494,877,704	+43.5%
Weighted average diluted shares (shares)	41,298,000	85,181,141	114,338,661	167,412,500	346,650,685	496,552,899	+43.2%
Gross margin	100.0%	100.0%	100.0%	100.0%	100.0%	89.2%	−10.8 pts
Operating margin	83.3%	74.2%	85.2%	89.9%	90.2%	80.9%	−9.3 pts
Net margin	11.1%	315.1%	123.7%	−2.5%	46.9%	72.1%	+25.2 pts

SEK billionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.