Insplorion AB

INSP · ST · Technology / Scientific & Technical Instruments

0.103SEK-0.00 (-3.29%)

Price History

Full chart

Market Stats

Previous Close0.1065

Open0.1023

Day Range0.102 – 0.1187

52-Week Range0.0376 – 0.386

Volume129.69K

Market Cap8.40M

P/E (TTM)0.00

Forward P/E0.00

EPS-0.33

Dividend Yield0.00%

Beta-2.05

50-Day Avg0.1057

200-Day Avg0.1057

About

Insplorion AB (publ) provides hydrogen sensors and scientific instruments for biomolecular and battery research primarily in Sweden. The company offers Insplorion NPS-P1, an optical read-out with metal hydride detection solution for leak detection and process monitoring systems; Insplorion NPS-P2, a ground-breaking hydrogen detector for compressor rooms, hydrogen storage systems, fuel cell enclosures, ventilation exhaust, and pipe-in-pipe solutions; and Remote optical detection, offers unique capabilities, such as remote detection and distributed detection for hydrogen aircrafts, pipeline monitoring, and industrial installation and distributed detaction. The company was incorporated in 2010 and is based in Gothenburg, Sweden.

Company Details

SectorTechnology
IndustryScientific & Technical Instruments
CEOMr. Johan Seltborg
Employees4
HeadquartersArvid Wallgrens backe 20, Gothenburg, Sweden, 413 46, Sweden
Websitehttps://www.insplorion.com

Leadership

Mr. Johan SeltborgChief Executive Officer · b. 1974
Prof. Bengt KasemoFounder & Consultant
Mr. Daniel LundbergInterim Chief Financial Officer · b. 1991
Dr. Johan Rask Ph.D.Head of IR · b. 1973

Financials

Income Statement

Currency: SEK	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	776.67K	1.07M	473.00K	947.00K	1.37M	812.00K	2.50M	2.46M	1.18M	2.33M	3.01M	1.95M	1.86M	1.88M
Growth (%)	-	+37.45%	-55.69%	+100.21%	+44.35%	-40.60%	+208.13%	-1.52%	-52.23%	+98.39%	+28.78%	-35.22%	-4.26%	+0.64%
Cost of Revenue	463.79K	293.34K	-248.00K	-140.00K	-798.00K	-989.00K	-1.77M	-3.42M	-4.07M	-2.54M	436.00K	-4.66M	-2.41M	21.53M
Gross Profit	312.89K	774.16K	721.00K	1.09M	2.17M	1.80M	4.27M	5.89M	5.24M	4.88M	2.57M	6.61M	4.28M	-19.66M
Gross Margin	40.29%	72.52%	152.43%	114.78%	158.38%	221.80%	170.66%	238.96%	445.54%	208.95%	85.50%	339.22%	229.38%	-1047.26%
Operating Expense	2.59M	2.59M	3.38M	4.82M	6.83M	6.71M	11.59M	14.14M	17.82M	16.34M	21.28M	30.95M	24.04M	0
Operating Income	-2.28M	-1.82M	-2.66M	-3.73M	-4.67M	-4.91M	-7.32M	-8.26M	-12.58M	-11.46M	-18.71M	-24.34M	-19.76M	-19.66M
Operating Margin	-293.68%	-170.11%	-561.52%	-393.77%	-341.62%	-605.17%	-292.65%	-335.02%	-1068.48%	-490.79%	-622.31%	-1249.49%	-1059.57%	-1047.26%
EBITDA	-2.26M	-1.79M	-2.50M	-3.55M	-4.50M	-4.74M	-7.08M	-8.12M	-12.34M	-11.16M	-20.58M	-23.31M	-18.37M	-18.93M
EBITDA Margin	-290.59%	-167.77%	-529.18%	-375.08%	-329.55%	-583.87%	-282.77%	-329.67%	-1048.68%	-478.12%	-684.44%	-1196.41%	-985.15%	-1008.63%
Net Income	-2.37M	-2.08M	-2.86M	-4.00M	-4.94M	-5.18M	-7.58M	-8.91M	-13.01M	-11.78M	-28.71M	-24.27M	-19.66M	-24.62M
Net Income Margin	-304.76%	-194.68%	-604.86%	-422.60%	-361.30%	-637.56%	-302.80%	-361.73%	-1105.69%	-504.50%	-954.67%	-1245.69%	-1054.42%	-1311.88%
R&D	-	-	-	-	-	136.00K	136.00K	136.00K	136.00K	294.00K	135.00K	6.49M	2.64M	-
R&D as % of Total Revenue	-	-	-	-	-	16.75%	5.44%	5.52%	11.55%	12.59%	4.49%	333.37%	141.77%	-
Interest Expense	-	-	207.00K	273.00K	268.00K	263.00K	254.00K	329.00K	219.00K	160.00K	103.00K	105.00K	2.00K	9.00K
Interest Expense % of Total Revenue	-	-	43.76%	28.83%	19.60%	32.39%	10.15%	13.35%	18.61%	6.85%	3.43%	5.39%	0.11%	0.48%

Balance Sheet

Currency: SEK	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	4.79M	2.71M	6.63M	11.15M	16.63M	15.07M	17.94M	37.51M	87.60M	72.08M	47.09M	30.07M	31.52M	10.75M
Total Liabilities	246.89K	4.99M	6.01M	6.03M	6.22M	6.71M	9.29M	9.78M	17.00M	11.48M	7.71M	5.31M	5.29M	3.15M
Total Equity	-204.08K	-2.28M	615.00K	5.11M	10.40M	8.37M	8.64M	27.73M	70.60M	60.60M	39.38M	24.76M	26.23M	7.60M
Cash	2.37M	367.15K	2.02M	7.93M	11.24M	7.63M	6.92M	22.34M	66.56M	49.46M	26.41M	11.20M	12.75M	2.60M
Total Debt	-	4.62M	5.42M	5.25M	5.03M	4.89M	6.61M	4.59M	4.49M	2.40M	1.58M	1.21M	269.00K	-
Net Debt	-2.37M	4.25M	3.40M	-2.68M	-6.22M	-2.73M	-312.00K	-17.74M	-62.07M	-47.05M	-24.83M	-9.99M	-12.48M	-2.60M

Cash Flow

Currency: SEK	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-2.65M	-1.69M	-2.43M	-3.63M	-4.75M	-4.86M	-7.16M	-6.08M	-5.30M	-14.68M	-20.33M	-19.28M	-15.64M	-16.97M
Investing Cash Flow	-577.00K	-61.00K	-444.00K	-771.00K	-1.93M	-1.76M	-2.81M	-4.56M	-4.71M	-3.29M	-1.93M	-5.15M	-3.00M	-3.16M
Financing Cash Flow	3.35M	-254.00K	4.53M	10.31M	10.01M	3.01M	9.27M	26.05M	54.23M	866.00K	-784.00K	9.22M	20.20M	9.98M
Capital Expenditure	0	0	444.00K	771.00K	1.93M	1.91M	2.86M	4.56M	4.71M	3.29M	1.93M	5.15M	3.00M	16.97M
Free Cash Flow	-2.65M	-1.69M	-2.88M	-4.40M	-6.69M	-6.77M	-10.02M	-10.64M	-10.01M	-17.97M	-22.26M	-19.28M	-15.64M	-20.14M
FCF to OCF	100.00%	100.00%	118.26%	121.23%	140.69%	139.28%	139.97%	174.93%	188.81%	122.42%	109.48%	100.00%	100.00%	118.64%

Earnings

Report Date	May 19, 2021	Aug 25, 2021	Oct 28, 2021	Feb 24, 2022	May 19, 2022	Aug 23, 2022	Oct 27, 2022	Feb 23, 2023	Apr 27, 2023	Aug 17, 2023	Oct 24, 2023	Feb 9, 2024	Apr 23, 2024	Aug 30, 2024	Nov 22, 2024	Feb 20, 2025	Apr 24, 2025	Aug 20, 2025	Nov 6, 2025	Feb 18, 2026	Mar 31, 2026	Jun 30, 2026
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Actual	-0.29	-0.28	-0.09	-0.23	-0.35	-0.38	-0.49	-0.40	-0.44	-0.54	-0.16	-0.47	-0.20	-0.23	-0.14	-0.13	-0.09	-0.09	-0.04	-0.21	-0.04	-0.03
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Timing	Pre-market	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	After-hours	After-hours	Pre-market	Pre-market	After-hours	After-hours	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	-	-

Key Statistics & Ratios

Market Cap8.40M

Enterprise Value2.38M

Trailing P/E0.00

Forward P/E0.00

Price / Sales2.20

Price / Book1.12

EPS-0.33

Book Value0.083

Revenue (TTM)3.82M

Gross Profit (TTM)2.17M

EBITDA-13.04M

Profit Margin0.00%

Operating Margin-217.98%

Return on Equity-146.28%

Return on Assets-52.14%

Shares Outstanding78.83M

Shares Float57.21M

Beta-2.05

Dividend Yield0.00%

Dividend Rate0.00

Payout Ratio0.00%

Stock Splits

Oct 3, 20241162:1135
Oct 20, 2023151:113