LifeClean International AB (publ) (FRA:651)

FRA:651 Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	54.87	61.15	52.5	47.18	58.59	32.65
Revenue Growth (YoY)	-15.74%	16.48%	11.28%	-19.47%	79.44%	782.43%
Cost of Revenue	29.39	34.34	29.73	27.66	30.06	8.61
Gross Profit	25.48	26.82	22.77	19.52	28.53	24.04
Selling, General & Admin	53.58	68.18	55.95	45.63	55.49	23.8
Other Operating Expenses	-0.71	-0.5	-0.79	-0.79	-1.41	-0.15
Operating Expenses	62.26	77	64.11	54.59	63.58	26.96
Operating Income	-36.78	-50.19	-41.35	-35.08	-35.06	-2.93
Interest Expense	-2.68	-3.77	-3.27	-1.34	-0.48	-0.28
Interest & Investment Income	0.06	0.06	0.22	-	-	-
Other Non Operating Income (Expenses)	-0.02	-0.02	0	-	-	-
Pretax Income	-39.42	-53.92	-44.39	-36.41	-35.54	-3.2
Income Tax Expense	-0.2	-0.2	-0.15	-0.33	0.19	-
Net Income	-39.23	-53.72	-44.24	-36.09	-35.73	-3.2
Net Income to Common	-39.23	-53.72	-44.24	-36.09	-35.73	-3.2
Shares Outstanding (Basic)	219	55	47	43	43	23
Shares Outstanding (Diluted)	219	55	47	43	43	23
Shares Change (YoY)	311.14%	17.69%	8.25%	0.88%	86.26%	-
EPS (Basic)	-0.18	-0.97	-0.94	-0.83	-0.83	-0.14
EPS (Diluted)	-0.18	-0.97	-0.94	-0.83	-0.83	-0.14
Free Cash Flow	-30.92	-41.13	-35.89	-16.99	-23.96	-10.05
Free Cash Flow Per Share	-0.14	-0.74	-0.76	-0.39	-0.56	-0.43
Gross Margin	46.43%	43.85%	43.37%	41.36%	48.69%	73.62%
Operating Margin	-67.03%	-82.07%	-78.75%	-74.35%	-59.84%	-8.96%
Profit Margin	-71.48%	-87.85%	-84.26%	-76.48%	-60.99%	-9.81%
Free Cash Flow Margin	-56.34%	-67.27%	-68.37%	-36.01%	-40.90%	-30.78%
EBITDA	-27.39	-40.87	-32.39	-26.12	-25.56	0.4
EBITDA Margin	-49.91%	-66.83%	-61.70%	-55.36%	-43.64%	1.21%
D&A For EBITDA	9.39	9.32	8.95	8.96	9.49	3.32
EBIT	-36.78	-50.19	-41.35	-35.08	-35.06	-2.93
EBIT Margin	-67.03%	-82.07%	-78.75%	-74.35%	-59.84%	-8.96%
Revenue as Reported	55.96	62.03	53.68	-	-	32.88

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