FRA:7X9 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	49.48	48.35	100.11	0.61	18.32	2.96
Revenue Growth (YoY)	-7.61%	-51.71%	16392.92%	-96.69%	519.51%	1432.12%
Cost of Revenue	55.85	75.02	108.04	25.1	33.02	14.55
Gross Profit	-6.37	-26.67	-7.93	-24.49	-14.7	-11.59
Selling, General & Admin	32.06	34.37	26.46	20.83	17.89	16.33
Other Operating Expenses	-9.6	-33.99	-1.7	-0.16	-1.2	-0.88
Operating Expenses	50.16	27.5	39.15	31.08	22.89	21.8
Operating Income	-56.54	-54.17	-47.08	-55.57	-37.59	-33.39
Interest Expense	-1.33	-1.83	-2.64	-1.77	-1.86	-2.02
Interest & Investment Income	0.3	0.4	0.28	-	-	-
Currency Exchange Gain (Loss)	-0.09	-0.09	-0.04	0.01	-0.03	0
EBT Excluding Unusual Items	-57.66	-55.69	-49.48	-57.33	-39.48	-35.41
Gain (Loss) on Sale of Investments	-0.83	-0.83	0.63	-1.77	1.2	-0.76
Pretax Income	-58.48	-56.51	-48.85	-59.1	-38.28	-36.18
Net Income to Company	-	-56.51	-48.85	-59.1	-38.28	-36.18
Net Income	-58.48	-56.51	-48.85	-59.1	-38.28	-36.18
Net Income to Common	-58.48	-56.51	-48.85	-59.1	-38.28	-36.18
Shares Outstanding (Basic)	193	179	131	111	98	87
Shares Outstanding (Diluted)	193	179	132	111	98	87
Shares Change (YoY)	10.67%	36.23%	18.34%	13.36%	12.43%	21.04%
EPS (Basic)	-0.30	-0.32	-0.37	-0.53	-0.39	-0.41
EPS (Diluted)	-0.32	-0.32	-0.37	-0.53	-0.39	-0.41
Free Cash Flow	-36.52	-59.65	-37.81	-48.02	-36.26	-32.54
Free Cash Flow Per Share	-0.19	-0.33	-0.29	-0.43	-0.37	-0.37
Gross Margin	-12.88%	-55.17%	-7.92%	-	-80.22%	-
Operating Margin	-114.26%	-112.04%	-47.02%	-9155.19%	-205.18%	-1129.25%
Profit Margin	-118.20%	-116.89%	-48.79%	-9735.91%	-208.95%	-1223.37%
Free Cash Flow Margin	-73.81%	-123.39%	-37.77%	-7910.21%	-197.95%	-1100.37%
EBITDA	-39.71	-37.94	-43.66	-54.46	-36.52	-32.38
EBITDA Margin	-80.26%	-78.48%	-43.61%	-	-199.37%	-
D&A For EBITDA	16.82	16.23	3.42	1.11	1.06	1.02
EBIT	-56.54	-54.17	-47.08	-55.57	-37.59	-33.39
EBIT Margin	-114.26%	-112.04%	-47.02%	-	-205.18%	-
Revenue as Reported	59.08	82.33	101.81	0.77	19.52	3.84

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