Cint Group AB Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	150.44	166.2	266.54	295.19	138.93
Revenue Growth (YoY)	-9.48%	-37.65%	-9.71%	112.48%	41.35%
Cost of Revenue	18.34	21.73	100.37	201.49	98.4
Gross Profit	132.1	144.47	166.17	93.7	40.53
Selling, General & Admin	72.14	82.45	90.97	66.63	37.3
Research & Development	29.47	29.31	45.37	-	-
Amortization of Goodwill & Intangibles	73.18	29.47	50.95	-	-
Other Operating Expenses	1.52	-1.17	-0.09	-0.88	-1.64
Operating Expenses	176.3	140.06	187.2	110.06	44.87
Operating Income	-44.2	4.41	-21.02	-16.35	-4.34
Interest Expense	-5.43	-11.31	-10.09	-5.54	-0.15
Interest & Investment Income	0.89	0.53	0.66	0.55	2.24
Currency Exchange Gain (Loss)	-0.21	-0.92	-1.22	-0.43	1.19
Other Non Operating Income (Expenses)	6.82	-0	-	-	-
EBT Excluding Unusual Items	-42.12	-7.29	-31.68	-21.77	-1.06
Merger & Restructuring Charges	-	-4.51	-13.96	-	-
Impairment of Goodwill	-148.1	-	-412.21	-340.77	-
Other Unusual Items	0.65	-8.07	-0.26	-	-
Pretax Income	-189.58	-19.87	-458.11	-362.53	-1.06
Income Tax Expense	-12.34	-8.01	-9.9	-9.62	2.16
Net Income	-177.24	-11.86	-448.21	-352.91	-3.22
Preferred Dividends & Other Adjustments	-	-	-	-	2.58
Net Income to Common	-177.24	-11.86	-448.21	-352.91	-5.8
Shares Outstanding (Basic)	355	213	213	213	134
Shares Outstanding (Diluted)	355	213	213	213	134
Shares Change (YoY)	66.67%	0.00%	-	58.98%	364.44%
EPS (Basic)	-0.50	-0.06	-2.10	-1.66	-0.04
EPS (Diluted)	-0.50	-0.06	-2.10	-1.66	-0.04
Free Cash Flow	43.25	15.13	1.24	4.86	-38.22
Free Cash Flow Per Share	0.12	0.07	0.01	0.02	-0.28
Gross Margin	87.81%	86.93%	62.34%	31.74%	29.17%
Operating Margin	-29.38%	2.65%	-7.89%	-5.54%	-3.13%
Profit Margin	-117.81%	-7.14%	-168.16%	-119.55%	-4.17%
Free Cash Flow Margin	28.75%	9.10%	0.46%	1.65%	-27.51%
EBITDA	179.27	15.41	9.23	-4.12	-2.47
EBITDA Margin	119.16%	9.27%	3.46%	-1.40%	-1.77%
D&A For EBITDA	223.47	11	30.26	12.23	1.88
EBIT	-44.2	4.41	-21.02	-16.35	-4.34
EBIT Margin	-29.38%	2.65%	-7.89%	-5.54%	-3.13%

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