FRA:52X 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	300.49	240.57	171.5	147.98	132.15	142.34
Revenue Growth (YoY)	43.63%	40.27%	15.89%	11.98%	-7.16%	8.01%
Cost of Revenue	0.26	19.02	17.58	13.6	21.31	30.4
Gross Profit	300.22	221.55	153.92	134.39	110.83	111.94
Selling, General & Admin	246.44	176.92	130.85	113.43	106.29	99.66
Other Operating Expenses	9.18	-7.21	-8.45	-6.82	-12.12	-4.27
Operating Expenses	309.94	205.4	135.51	119.58	105.81	107.06
Operating Income	-9.71	16.15	18.41	14.8	5.02	4.89
Interest Expense	-28.72	-11.35	-3.21	-1.77	-0.99	-0.78
Interest & Investment Income	3.39	0.3	0.29	0.01	-	0.15
Currency Exchange Gain (Loss)	2.1	2.1	-1.9	0.13	1.47	-1.82
Other Non Operating Income (Expenses)	-	-	-0	-	-	-0
EBT Excluding Unusual Items	-32.95	7.2	13.59	13.17	5.5	2.43
Gain (Loss) on Sale of Assets	-	-	1.5	-2.15	-	-
Other Unusual Items	4.97	4.97	-	-	-	-
Pretax Income	-27.99	12.17	15.09	11.02	5.5	2.43
Income Tax Expense	-1.39	0.23	2.92	1.88	1.22	0.61
Net Income	-26.6	11.94	12.17	9.15	4.28	1.82
Net Income to Common	-26.6	11.94	12.17	9.15	4.28	1.82
Net Income Growth	-	-1.92%	33.07%	113.77%	135.18%	143.51%
Shares Outstanding (Basic)	20	13	11	11	11	8
Shares Outstanding (Diluted)	20	13	11	11	11	8
Shares Change (YoY)	86.63%	18.23%	-	-	42.50%	-
EPS (Basic)	-1.32	0.93	1.13	0.85	0.40	0.24
EPS (Diluted)	-1.32	0.93	1.13	0.85	0.40	0.24
EPS Growth	-	-17.46%	33.07%	113.77%	65.05%	-
Free Cash Flow	-83.25	-16.75	5.53	1.58	19.67	-16.32
Free Cash Flow Per Share	-4.13	-1.31	0.51	0.15	1.82	-2.15
Gross Margin	99.91%	92.09%	89.75%	90.81%	83.87%	78.65%
Operating Margin	-3.23%	6.71%	10.73%	10.00%	3.80%	3.43%
Profit Margin	-8.85%	4.96%	7.10%	6.18%	3.24%	1.28%
Free Cash Flow Margin	-27.70%	-6.96%	3.22%	1.07%	14.88%	-11.47%
EBITDA	34.78	42.02	28.23	25.31	15.13	15.32
EBITDA Margin	11.57%	17.46%	16.46%	17.10%	11.45%	10.76%
D&A For EBITDA	44.49	25.86	9.82	10.51	10.11	10.44
EBIT	-9.71	16.15	18.41	14.8	5.02	4.89
EBIT Margin	-3.23%	6.71%	10.73%	10.00%	3.80%	3.43%
Effective Tax Rate	-	1.89%	19.34%	17.04%	22.22%	25.24%
Revenue as Reported	302.72	256.18	183.19	156.38	144.49	146.25

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