SaltX Technology Holding AB (publ) (FRA:7X9)

FRA:7X9 Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	46.52	48.35	100.11	0.61	18.32
Revenue Growth (YoY)	-3.77%	-51.71%	16392.92%	-96.69%	519.51%
Cost of Revenue	14.37	75.02	108.04	25.1	33.02
Gross Profit	32.15	-26.67	-7.93	-24.49	-14.7
Selling, General & Admin	73.74	34.37	26.46	20.83	17.89
Other Operating Expenses	-8.44	-33.99	-1.7	-0.16	-1.2
Operating Expenses	93.23	27.5	39.15	31.08	22.89
Operating Income	-61.08	-54.17	-47.08	-55.57	-37.59
Interest Expense	-1.43	-1.83	-2.64	-1.77	-1.86
Interest & Investment Income	0.35	0.4	0.28	-	-
Currency Exchange Gain (Loss)	-	-0.09	-0.04	0.01	-0.03
EBT Excluding Unusual Items	-62.16	-55.69	-49.48	-57.33	-39.48
Gain (Loss) on Sale of Investments	-1.05	-0.83	0.63	-1.77	1.2
Pretax Income	-63.21	-56.51	-48.85	-59.1	-38.28
Net Income	-63.21	-56.51	-48.85	-59.1	-38.28
Net Income to Common	-63.21	-56.51	-48.85	-59.1	-38.28
Shares Outstanding (Basic)	188	179	131	111	98
Shares Outstanding (Diluted)	188	179	132	111	98
Shares Change (YoY)	5.00%	36.23%	18.34%	13.36%	12.43%
EPS (Basic)	-0.34	-0.32	-0.37	-0.53	-0.39
EPS (Diluted)	-0.34	-0.32	-0.37	-0.53	-0.39
Free Cash Flow	-48.24	-59.65	-37.81	-48.02	-36.26
Free Cash Flow Per Share	-0.26	-0.33	-0.29	-0.43	-0.37
Gross Margin	69.10%	-55.17%	-7.92%	-	-80.22%
Operating Margin	-131.29%	-112.04%	-47.02%	-9155.19%	-205.18%
Profit Margin	-135.86%	-116.89%	-48.79%	-9735.91%	-208.95%
Free Cash Flow Margin	-103.70%	-123.39%	-37.77%	-7910.21%	-197.95%
EBITDA	-33.14	-37.94	-43.66	-54.46	-36.52
EBITDA Margin	-71.24%	-78.48%	-43.61%	-	-199.37%
D&A For EBITDA	27.93	16.23	3.42	1.11	1.06
EBIT	-61.08	-54.17	-47.08	-55.57	-37.59
EBIT Margin	-131.29%	-112.04%	-47.02%	-	-205.18%
Revenue as Reported	54.97	82.33	101.81	0.77	19.52

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