EcoRub 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
Operating Revenue	12.65	11.76	11.03	4.32	3.89	4.47
Other Revenue	2.13	2.18	2.95	2.67	0.28	-
Revenue	14.78	13.94	13.98	6.99	4.17	4.47
Revenue Growth (YoY)	14.67%	-0.29%	99.98%	67.53%	-6.63%	56.07%
Cost of Revenue	3.36	3.01	4.6	2.13	1.35	1.07
Gross Profit	11.42	10.93	9.37	4.86	2.83	3.4
Selling, General & Admin	19.32	16.93	17.48	13.55	10.61	9
Other Operating Expenses	0.08	-	-	-	-	-0.01
Operating Expenses	24.25	21.48	20.42	15.06	11.5	10.11
Operating Income	-12.84	-10.55	-11.05	-10.2	-8.68	-6.71
Interest Expense	-0.06	-0.08	-1.25	-0.73	-0.62	-0.12
Interest & Investment Income	0.03	0.05	0	0	0	0
Other Non Operating Income (Expenses)	-0.14	-0.14	-0.42	-0.47	-0.62	-0.24
EBT Excluding Unusual Items	-13	-10.71	-12.72	-11.4	-9.91	-7.07
Pretax Income	-13	-10.71	-12.72	-11.4	-9.91	-7.07
Income Tax Expense	-0.09	-0.05	-0	-0.01	-0.01	-0
Net Income	-12.91	-10.66	-12.71	-11.38	-9.9	-7.07
Net Income to Common	-12.91	-10.66	-12.71	-11.38	-9.9	-7.07
Shares Outstanding (Basic)	521	390	346	296	255	160
Shares Outstanding (Diluted)	521	390	346	296	255	160
Shares Change (YoY)	25.04%	12.92%	16.67%	16.38%	58.87%	12.93%
EPS (Basic)	-0.02	-0.03	-0.04	-0.04	-0.04	-0.04
EPS (Diluted)	-0.02	-0.03	-0.04	-0.04	-0.04	-0.04
Free Cash Flow	-	-15.34	-14.3	-20.2	-10.01	-6.01
Free Cash Flow Per Share	-	-0.04	-0.04	-0.07	-0.04	-0.04
Gross Margin	77.23%	78.41%	67.06%	69.48%	67.76%	76.00%
Operating Margin	-86.85%	-75.68%	-79.01%	-145.94%	-207.90%	-150.18%
Profit Margin	-87.33%	-76.45%	-90.94%	-162.84%	-237.29%	-158.13%
Free Cash Flow Margin	-	-110.03%	-102.27%	-288.95%	-239.94%	-134.57%
EBITDA	-9.03	-5.96	-8.12	-8.69	-7.78	-5.59
EBITDA Margin	-61.10%	-42.75%	-58.10%	-124.35%	-186.57%	-125.11%
D&A For EBITDA	3.81	4.59	2.92	1.51	0.89	1.12
EBIT	-12.84	-10.55	-11.05	-10.2	-8.68	-6.71
EBIT Margin	-86.85%	-75.68%	-79.01%	-145.94%	-207.90%	-150.18%
Revenue as Reported	14.39	14.22	14	7.77	4.17	4.48

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