FRA:8Y1 Income Statement

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

Millions SEK. 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
Operating Revenue	10.59	2.98	1.65	2.04	2.96
Revenue	10.59	2.98	1.65	2.04	2.96
Revenue Growth (YoY)	255.40%	80.83%	-19.18%	-31.07%	-25.73%
Cost of Revenue	4.96	0.07	-	0.39	0.87
Gross Profit	5.63	2.91	1.65	1.65	2.09
Selling, General & Admin	11.01	8.42	4.64	14.84	15.32
Other Operating Expenses	-0.51	-	-0	0.02	-0.33
Operating Expenses	11.56	8.73	4.72	19.51	20.39
Operating Income	-5.93	-5.82	-3.07	-17.86	-18.3
Interest Expense	-0.01	-0.17	-	-0	-0
Interest & Investment Income	-	0.23	0.2	0.05	-
EBT Excluding Unusual Items	-5.94	-5.76	-2.87	-17.81	-18.3
Gain (Loss) on Sale of Assets	-	-12.25	-10	-0.88	-
Pretax Income	-5.94	-18.01	-12.87	-18.7	-18.3
Net Income	-5.94	-18.01	-12.87	-18.7	-18.3
Net Income to Common	-5.94	-18.01	-12.87	-18.7	-18.3
Shares Outstanding (Basic)	272	200	117	85	51
Shares Outstanding (Diluted)	331	200	117	85	51
Shares Change (YoY)	65.41%	71.04%	37.66%	67.15%	92.04%
EPS (Basic)	-0.02	-0.09	-0.11	-0.22	-0.36
EPS (Diluted)	-0.02	-0.09	-0.11	-0.22	-0.36
Free Cash Flow	-4.64	-6.12	-2.82	-16.94	-13.1
Free Cash Flow Per Share	-0.01	-0.03	-0.02	-0.20	-0.26
Gross Margin	53.16%	97.65%	100.00%	81.02%	70.49%
Operating Margin	-55.98%	-195.24%	-186.41%	-875.97%	-618.66%
Profit Margin	-56.06%	-604.30%	-780.83%	-916.92%	-618.76%
Free Cash Flow Margin	-43.80%	-205.47%	-170.81%	-830.85%	-442.97%
EBITDA	-4.87	-5.51	-2.98	-14.82	-14.78
EBITDA Margin	-45.95%	-184.90%	-181.01%	-	-
D&A For EBITDA	1.06	0.31	0.09	3.04	3.52
EBIT	-5.93	-5.82	-3.07	-17.86	-18.3
EBIT Margin	-55.98%	-195.24%	-186.41%	-	-
Revenue as Reported	11.11	2.98	1.65	2.04	3.33

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