FRA:2WN Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	6,229	6,352	5,831	4,810	3,139
Revenue Growth (YoY)	-1.94%	8.94%	21.23%	53.23%	48.56%
Cost of Revenue	2,657	2,830	2,624	2,263	1,394
Gross Profit	3,572	3,522	3,207	2,547	1,745
Selling, General & Admin	2,905	2,755	2,505	1,993	1,426
Amortization of Goodwill & Intangibles	107	109	119	99	76
Other Operating Expenses	-83	-52	-54	-38	-42
Operating Expenses	3,234	3,086	2,798	2,214	1,573
Operating Income	338	436	409	333	172
Interest Expense	-193	-147	-121	-50	-26
Interest & Investment Income	34	10	8	1	-
Currency Exchange Gain (Loss)	-	2	10	-11	-1
Other Non Operating Income (Expenses)	-1	-5	-5	4	-8
EBT Excluding Unusual Items	178	296	301	277	137
Merger & Restructuring Charges	-	-15	-10	-19	-12
Gain (Loss) on Sale of Assets	-	-2	-3	-5	-3
Other Unusual Items	-	-8	5	-2	-
Pretax Income	178	271	293	251	122
Income Tax Expense	50	74	75	67	30
Earnings From Continuing Operations	128	197	218	184	92
Minority Interest in Earnings	-	-1	-2	-	-
Net Income	128	196	216	184	92
Net Income to Common	128	196	216	184	92
Net Income Growth	-34.69%	-9.26%	17.39%	100.00%	145.33%
Shares Outstanding (Basic)	57	56	56	54	50
Shares Outstanding (Diluted)	57	56	56	54	51
Shares Change (YoY)	0.76%	0.57%	3.35%	6.92%	20.80%
EPS (Basic)	2.25	3.48	3.85	3.42	1.84
EPS (Diluted)	2.25	3.48	3.85	3.39	1.81
EPS Growth	-35.19%	-9.69%	13.57%	87.29%	103.37%
Free Cash Flow	216	474	282	332	142
Free Cash Flow Per Share	3.80	8.41	5.03	6.12	2.80
Gross Margin	57.34%	55.45%	55.00%	52.95%	55.59%
Operating Margin	5.43%	6.86%	7.01%	6.92%	5.48%
Profit Margin	2.05%	3.09%	3.70%	3.82%	2.93%
Free Cash Flow Margin	3.47%	7.46%	4.84%	6.90%	4.52%
EBITDA	750	634	594	485	282
EBITDA Margin	12.04%	9.98%	10.19%	10.08%	8.98%
D&A For EBITDA	412	198	185	152	110
EBIT	338	436	409	333	172
EBIT Margin	5.43%	6.86%	7.01%	6.92%	5.48%
Effective Tax Rate	28.09%	27.31%	25.60%	26.69%	24.59%
Revenue as Reported	6,325	6,404	5,885	4,848	3,181

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