FRA:89P 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	217.65	191.66	160.61	142.7	129.3	128.08
Revenue	217.65	191.66	160.61	142.7	129.3	128.08
Revenue Growth (YoY)	20.43%	19.33%	12.55%	10.37%	0.95%	4.08%
Cost of Revenue	48.44	41.68	31.94	27.74	19.19	17.8
Gross Profit	169.2	149.99	128.67	114.96	110.11	110.28
Selling, General & Admin	175.74	161.09	151.23	165.19	171.56	169.36
Research & Development	-37.78	-37.95	-37.8	-35	-38.14	-33.08
Other Operating Expenses	-2.58	-4.34	-1.77	-3.84	-3.09	-6.13
Operating Expenses	179.91	163.09	159.95	167.37	166.76	167.13
Operating Income	-10.71	-13.1	-31.28	-52.41	-56.64	-56.85
Interest Expense	-19.03	-42.8	-33.66	-23.34	-14.93	-14.83
Interest & Investment Income	2.84	2.84	0.43	0.21	0.11	0.04
Earnings From Equity Investments	-	-	-	-	-0.01	-
Currency Exchange Gain (Loss)	-0.13	-0.13	1.12	-17.01	-4.35	8.12
Other Non Operating Income (Expenses)	-2.95	-2.95	-2.12	-19.97	-15.7	-17.34
EBT Excluding Unusual Items	-29.98	-56.14	-65.5	-112.52	-91.53	-80.87
Pretax Income	-29.98	-56.14	-65.5	-112.52	-91.53	-80.87
Income Tax Expense	-0.15	-0.16	-0.15	0.31	-0.38	0.37
Net Income	-29.83	-55.98	-65.35	-112.83	-91.14	-81.24
Net Income to Common	-29.83	-55.98	-65.35	-112.83	-91.14	-81.24
Shares Outstanding (Basic)	272	162	57	57	54	39
Shares Outstanding (Diluted)	272	162	57	57	54	39
Shares Change (YoY)	126.83%	186.69%	-	3.88%	39.60%	51.92%
EPS (Basic)	-0.11	-0.35	-1.16	-2.00	-1.67	-2.08
EPS (Diluted)	-0.11	-0.35	-1.16	-2.00	-1.67	-2.08
Free Cash Flow	17.39	3.81	12.58	-24.7	-56.32	24.15
Free Cash Flow Per Share	0.06	0.02	0.22	-0.44	-1.03	0.62
Gross Margin	77.74%	78.26%	80.11%	80.56%	85.16%	86.10%
Operating Margin	-4.92%	-6.83%	-19.48%	-36.72%	-43.81%	-44.39%
Profit Margin	-13.70%	-29.21%	-40.69%	-79.07%	-70.49%	-63.43%
Free Cash Flow Margin	7.99%	1.99%	7.83%	-17.31%	-43.55%	18.85%
EBITDA	-10.27	-12.9	-31.24	-46.19	-55.98	-55.85
EBITDA Margin	-4.72%	-6.73%	-19.45%	-32.37%	-43.29%	-43.61%
D&A For EBITDA	0.44	0.2	0.05	6.22	0.67	1
EBIT	-10.71	-13.1	-31.28	-52.41	-56.64	-56.85
EBIT Margin	-4.92%	-6.83%	-19.48%	-36.72%	-43.81%	-44.39%
Revenue as Reported	222.56	198.33	165.04	149.41	134.04	140.16

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