Financials Acarix AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 04:09:36 2026-07-28 EDT			5-day change	1st Jan Change
0.2500 ^SEK	+1.21%		+1.83%	-6.72%

06-17	Acarix AB Announces Directorate Appointments	CI
06-16	Acarix AB Announces That Marlou Janssen-Counott Declines Re-Election as A Member of the Board of Directors	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	3.76	5.822	6.241	6.202	7.361	19.1	69.5	145.2
Change	-	54.84%	7.2%	-0.62%	18.69%	159.48%	263.87%	108.92%
EBITDA ¹	-48.32	-73.44	-74.46	-63.08	-44.54	-25.6	7.2	63.9
Change	-	-51.99%	-1.4%	15.29%	29.4%	42.52%	128.12%	787.5%
EBIT ¹	-51.7	-76.48	-77.55	-66.37	-48.01	-28.6	2.4	55.2
Change	-	-47.93%	-1.41%	14.42%	27.66%	40.43%	108.39%	2,200%
Interest Paid ¹	-	-	-	-	-0.079	-0.33	-	-
Earnings before Tax (EBT) ¹	-51.73	-76.98	-77.84	-66.19	-40.84	-28.9	2.4	-
Change	-	-48.82%	-1.11%	14.97%	38.3%	29.23%	108.3%	-
Net income ¹	-51.73	-76.98	-77.84	-66.19	-40.84	-28.9	2.4	55.2
Change	-	-48.82%	-1.11%	14.97%	38.3%	29.23%	108.3%	2,200%
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

¹SEK in Million

Estimates

Fiscal Period: December	2022 Q3	2022 Q4	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4
Net sales ¹	-	1.653	1.54	1.573	1.174	1.552	1.958	0.993	1.7	1.729	-	2.35	2.141	2.424	2.6	5.2	8.9
Change	-	-	-6.84%	2.14%	-25.37%	32.2%	26.16%	-49.28%	71.2%	1.71%	-	-	-8.89%	13.22%	7.26%	100%	71.15%
EBITDA ¹	-	-	-	-16.43	-21.28	-14.22	-15.86	-17.63	-15.38	-13.14	-12	-8.302	-11.09	-7.802	-8.6	-5.4	-3.7
Change	-	-	-	-	-29.5%	33.18%	-11.53%	-11.19%	12.74%	14.58%	8.68%	30.82%	-33.61%	29.66%	-10.23%	37.21%	31.48%
EBIT ¹	-	-22.61	-	-17.23	-22	-14.93	-16.58	-18.55	-16.32	-14.03	-12.85	-9.177	-11.96	-8.453	-9.3	-6.3	-4.5
Change	-	-	-	-	-27.7%	32.14%	-11.07%	-11.89%	12.05%	13.99%	8.44%	28.57%	-30.27%	29.29%	-10.02%	32.26%	28.57%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income	-21.11	-	-22	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	11/16/22	2/16/23	8/31/23	11/9/23	2/15/24	5/14/24	8/22/24	11/7/24	2/13/25	5/12/25	8/21/25	11/6/25	2/12/26	5/18/26	-	-	-

¹SEK in Million

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-15.9	-11.2	-	-	-	-	-	-
Change	-	29.56%	-	-	-	-	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025
CAPEX ¹	-	0.043	0.151	-	0.92	0.757
Change	-	-	251.16%	-	-	-17.72%
Free Cash Flow (FCF) ¹	-20.85	-97.79	-1.778	-24.51	-41.96	-33.41
Change	-	-369.05%	98.18%	-1,278.49%	-71.22%	20.37%
Announcement Date	4/20/21	4/20/22	4/20/23	4/23/24	4/15/25	4/15/26

¹SEK in Million

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-1,285.05%	-1,261.39%	-1,193.16%	-1,017.14%	-605.01%	-134.03%	10.36%	44.01%
EBIT Margin (%)	-	-1,374.89%	-1,313.55%	-1,242.64%	-1,070.19%	-652.25%	-149.74%	3.45%	38.02%
EBT Margin (%)	-	-1,375.82%	-1,322.31%	-1,247.22%	-1,067.19%	-554.78%	-151.31%	3.45%	-
Net margin (%)	-	-1,375.82%	-1,322.31%	-1,247.22%	-1,067.19%	-554.78%	-151.31%	3.45%	38.02%
FCF margin (%)	-	-1,277.93%	-1,288.56%	-1,303.73%	-1,035.88%	-	-	-	-
FCF / Net Income (%)	-	92.88%	97.45%	104.53%	97.07%	-	-	-	-
Profitability
ROA	-29.95%	-30.99%	-50.83%	-73.24%	-57.76%	-46.49%	-	-	-
ROE	-52.28%	-56.64%	-101.05%	-150.11%	-103.76%	-84.47%	-	-	-
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	14.83%	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-1.46%	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-1.43%	-	-	-	-
Items per share
Cash flow per share ¹	0.4546	0.1124	0.0443	0.0477	0.0551	0.0157	-	-	-
Change	-	-75.26%	-60.61%	7.64%	15.57%	-71.53%	-	-	-
Dividend per Share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Book Value Per Share ¹	0.5823	0.7128	0.2057	0.0704	0.0712	0.0328	-	-	-
Change	-	22.41%	-71.15%	-65.78%	1.11%	-53.94%	-	-	-
EPS ¹	-0.51	-0.3668	-0.3055	-0.1638	-0.0719	-0.0427	-	-	-
Change	-	28.08%	16.7%	46.38%	56.13%	40.62%	-	-	-
Nbr of stocks (in thousands)	141,045	251,972	251,972	737,189	1,063,744	1,240,557	-	-	-
Announcement Date	4/20/21	4/20/22	4/20/23	4/23/24	4/15/25	4/15/26	-	-	-