Climeon AB engages in the development of low-temperature heat recovery technologies. The company is headquartered in Kista, Stockholm and currently employs 36 full-time employees. The company went IPO on 2017-10-13. The company offers Climeon Heat Power system, which utilizes the energy in waste heat and low-temperature geothermal heat to generate electricity. The heat, from geothermal sources, industrial waste heat or power production, is processed within Climeon unit. Inside the Climeon unit a heat exchanger transfers the heat to internal fluid, which vaporizes due to its lower boiling point. The vapors are then expanded over a turbine to run a generator and produce electricity. The working fluid at the exit of the turbine is condensed by direct contact with cooled fluid in a condensation vessel. A part of fraction of the fluid at the exit of the condensation vessel goes to the hot side heat exchanger. The rest is circulated through the cold side heat exchanger where the unused heat is rejected to cooling water. At this point cooler heat source re-injects into the reservoir for geothermal heat or sent for industrial process.
Financials in millions USD. Fiscal year is February - January.
Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Revenue
13
13
42
6
13
28
Revenue Growth (YoY)
-69%
-69%
600%
-54%
-54%
-35%
Cost of Revenue
30
30
51
2
3
24
Gross Profit
-17
-17
-9
3
10
3
Selling, General & Admin
42
42
48
51
52
81
Research & Development
--
--
--
--
--
--
Operating Expenses
102
102
91
105
119
149
Other Non Operating Income (Expenses)
--
--
1
0
--
46
Pretax Income
-143
-143
-103
-135
-125
-107
Income Tax Expense
0
0
0
0
0
0
Net Income
-143
-143
-103
-135
-125
-107
Net Income Growth
39%
39%
-24%
8%
17%
-23%
Shares Outstanding (Diluted)
48.48
41.49
26.15
107.77
113.01
91.06
Shares Change (YoY)
40%
59%
-76%
-5%
24%
10%
EPS (Diluted)
-2.95
-3.44
-3.96
-1.25
-1.11
-1.17
EPS Growth
-1%
-13%
217%
13%
-6%
-30%
Free Cash Flow
-56
-56
-114
-114
-108
-170
Free Cash Flow Per Share
--
--
--
--
--
--
Gross Margin
-130.76%
-130.76%
-21.42%
50%
76.92%
10.71%
Operating Margin
-915.38%
-915.38%
-238.09%
-1,683.33%
-838.46%
-517.85%
Profit Margin
-1,100%
-1,100%
-245.23%
-2,250%
-961.53%
-382.14%
Free Cash Flow Margin
-430.76%
-430.76%
-271.42%
-1,900%
-830.76%
-607.14%
EBITDA
-83
-83
-67
-76
-82
-117
EBITDA Margin
-638.46%
-638.46%
-159.52%
-1,266.66%
-630.76%
-417.85%
D&A For EBITDA
36
36
33
25
27
28
EBIT
-119
-119
-100
-101
-109
-145
EBIT Margin
-915.38%
-915.38%
-238.09%
-1,683.33%
-838.46%
-517.85%
Effective Tax Rate
0%
0%
0%
0%
0%
0%
Follow-Up Questions
What are Climeon AB (publ)'s key financial statements?
According to the latest financial statement (Form-10K), Climeon AB (publ) has a total asset of $233, Net loss of $-143
What are the key financial ratios for CLMOF?
Climeon AB (publ)'s Current ratio is 7.28, has a Net margin is -1,100, sales per share of $0.31.
How is Climeon AB (publ)'s revenue broken down by segment or geography?
Climeon AB (publ) largest revenue segment is Modules and Other Hardware, at a revenue of 41,856,000 in the most earnings release.For geography, Asia is the primary market for Climeon AB (publ), at a revenue of 28,775,000.
Is Climeon AB (publ) profitable?
no, according to the latest financial statements, Climeon AB (publ) has a net loss of $-143
Does Climeon AB (publ) have any liabilities?
yes, Climeon AB (publ) has liability of 32
How many outstanding shares for Climeon AB (publ)?
Climeon AB (publ) has a total outstanding shares of 51.07