Freemelt Holding AB 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
Revenue	71.16	47.59	43.22	51.7	15.61
Revenue Growth (YoY)	49.52%	10.11%	-16.39%	231.26%	-8.15%
Cost of Revenue	28.21	5.98	8.18	13.72	0.47
Gross Profit	42.95	41.61	35.04	37.98	15.14
Selling, General & Admin	75.42	80.35	65.22	56.5	39.86
Other Operating Expenses	-1.56	-2.22	1.14	-4.16	-1.3
Operating Expenses	134.93	132.51	119.07	105.63	68.93
Operating Income	-91.98	-90.9	-84.02	-67.65	-53.8
Interest Expense	-0.12	-0.02	-0.02	-0.01	-0.19
Interest & Investment Income	0.91	0.96	1.19	0.06	-
Pretax Income	-91.19	-89.95	-82.85	-67.59	-53.98
Income Tax Expense	0	-0	0.01	0.01	-6.04
Net Income	-91.19	-89.95	-82.86	-67.6	-47.94
Net Income to Common	-91.19	-89.95	-82.86	-67.6	-47.94
Shares Outstanding (Basic)	169	62	46	37	-
Shares Outstanding (Diluted)	169	62	46	37	-
Shares Change (YoY)	172.89%	34.88%	25.22%	-	-
EPS (Basic)	-0.54	-1.46	-1.81	-1.85	-
EPS (Diluted)	-0.54	-1.46	-1.81	-1.85	-
Free Cash Flow	-39.2	-45.41	-19.25	-30.84	-41.43
Free Cash Flow Per Share	-0.23	-0.73	-0.42	-0.84	-
Gross Margin	60.36%	87.43%	81.07%	73.47%	96.99%
Operating Margin	-129.25%	-190.99%	-194.40%	-130.85%	-344.73%
Profit Margin	-128.15%	-189.00%	-191.72%	-130.77%	-307.22%
Free Cash Flow Margin	-55.09%	-95.42%	-44.54%	-59.66%	-265.49%
EBITDA	-30.91	-40.89	-34.66	-18.51	-27.26
EBITDA Margin	-43.44%	-85.92%	-80.18%	-35.80%	-174.66%
D&A For EBITDA	61.07	50.01	49.37	49.14	26.54
EBIT	-91.98	-90.9	-84.02	-67.65	-53.8
EBIT Margin	-129.25%	-190.99%	-194.40%	-130.85%	-
Revenue as Reported	80.32	50.69	44.09	57.99	17

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