Serstech AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	49.04	55.85	66.02	20.73	21.97	26.4
Revenue Growth (YoY)	3.77%	-15.40%	218.50%	-5.67%	-16.78%	9.11%
Cost of Revenue	17.01	17.52	17.42	7.8	6.44	8.18
Gross Profit	32.03	38.33	48.59	12.93	15.53	18.22
Selling, General & Admin	47.11	41.6	37.9	30.41	21.24	20.57
Other Operating Expenses	-0.76	-2.17	-2.29	4.73	-1.89	-4.03
Operating Expenses	54.79	47.27	47.56	43.17	26.21	25.32
Operating Income	-22.76	-8.94	1.04	-30.24	-10.68	-7.1
Interest Expense	-0	-0.11	-0.28	-0.21	-0.15	-0.19
Interest & Investment Income	0.16	0.06	0.08	-	-	-
Currency Exchange Gain (Loss)	0.29	-0.1	-0.08	0.96	0.57	0.57
Other Non Operating Income (Expenses)	-0	-	-	-	0	-
Pretax Income	-22.48	-9.09	0.75	-29.49	-10.26	-6.73
Income Tax Expense	0	0.04	0.04	0.08	-0.01	0
Net Income	-22.48	-9.13	0.72	-29.57	-10.25	-6.73
Net Income to Common	-22.48	-9.13	0.72	-29.57	-10.25	-6.73
Shares Outstanding (Basic)	264	228	145	84	78	70
Shares Outstanding (Diluted)	264	228	145	84	78	70
Shares Change (YoY)	37.81%	57.15%	71.95%	8.96%	10.52%	5.35%
EPS (Basic)	-0.09	-0.04	0.00	-0.35	-0.13	-0.10
EPS (Diluted)	-0.09	-0.04	0.00	-0.35	-0.13	-0.10
Free Cash Flow	-20.03	-0.18	7.31	-13.19	-0.91	3.31
Free Cash Flow Per Share	-0.08	-0.00	0.05	-0.16	-0.01	0.05
Gross Margin	65.32%	68.63%	73.61%	62.39%	70.68%	69.01%
Operating Margin	-46.42%	-16.01%	1.57%	-145.90%	-48.59%	-26.90%
Profit Margin	-45.84%	-16.35%	1.08%	-142.65%	-46.66%	-25.49%
Free Cash Flow Margin	-40.86%	-0.33%	11.08%	-63.63%	-4.12%	12.52%
EBITDA	-22.58	-8.78	1.19	-30.03	-10.33	-6.73
EBITDA Margin	-46.05%	-15.72%	1.80%	-144.86%	-47.01%	-25.48%
D&A For EBITDA	0.18	0.16	0.16	0.21	0.35	0.37
EBIT	-22.76	-8.94	1.04	-30.24	-10.68	-7.1
EBIT Margin	-46.42%	-16.01%	1.57%	-145.90%	-48.59%	-26.90%
Effective Tax Rate	-	-	4.92%	-	-	-
Revenue as Reported	50.91	59.14	70.28	24.09	24.85	31.92

Source: S&P Global Market Intelligence. Standard template. Financial Sources.