Nordic LEVEL Group AB (publ.) (FRA:9T2)
Germany · Delayed Price · Currency is EUR 0.0380
+0.0010 (2.70%)
At close: Dec 19, 2025
FRA:9T2 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
Operating Revenue | 384.33 | 371.08 | 361.95 | 283.09 | 227.46 | 100.07 | Upgrade |
Other Revenue | - | - | 0 | - | - | - | Upgrade |
| 384.33 | 371.08 | 361.95 | 283.09 | 227.46 | 100.07 | Upgrade | |
Revenue Growth (YoY) | 2.70% | 2.52% | 27.86% | 24.45% | 127.31% | 8.82% | Upgrade |
Cost of Revenue | 196.52 | 190.54 | 188.97 | 157.05 | 85.56 | 49.37 | Upgrade |
Gross Profit | 187.81 | 180.54 | 172.97 | 126.03 | 141.9 | 50.7 | Upgrade |
Selling, General & Admin | 169.54 | 166.8 | 159.61 | 126.01 | 156.79 | 61.1 | Upgrade |
Other Operating Expenses | 3.64 | 3.6 | -0.11 | -0.11 | -0.42 | -0.17 | Upgrade |
Operating Expenses | 190.16 | 192.6 | 172.13 | 135.39 | 163.47 | 65.08 | Upgrade |
Operating Income | -2.35 | -12.06 | 0.85 | -9.36 | -21.57 | -14.38 | Upgrade |
Interest Expense | -6.91 | -6.41 | -7.54 | -3.07 | -2.11 | -1.58 | Upgrade |
Interest & Investment Income | 0.39 | 0.53 | 0.36 | 0 | 0.07 | 0.05 | Upgrade |
Currency Exchange Gain (Loss) | 0.06 | 0.06 | 0 | 0.01 | 0.22 | 0.23 | Upgrade |
Other Non Operating Income (Expenses) | -0.09 | - | 3.73 | -0 | -0.42 | -0.45 | Upgrade |
EBT Excluding Unusual Items | -8.9 | -17.88 | -2.6 | -12.43 | -23.81 | -16.13 | Upgrade |
Gain (Loss) on Sale of Assets | 2.81 | 2.81 | 1.13 | 0.49 | 0.51 | 0.32 | Upgrade |
Pretax Income | -1.74 | -15.08 | -1.47 | -11.94 | -23.3 | -15.8 | Upgrade |
Income Tax Expense | 1 | -9.05 | 0.6 | 0.77 | 0.45 | - | Upgrade |
Earnings From Continuing Operations | -2.74 | -6.03 | -2.07 | -12.7 | -23.75 | -15.8 | Upgrade |
Earnings From Discontinued Operations | - | - | -3.09 | -64.72 | - | - | Upgrade |
Net Income to Company | -2.74 | -6.03 | -5.15 | -77.42 | -23.75 | -15.8 | Upgrade |
Minority Interest in Earnings | - | - | - | 0.24 | - | - | Upgrade |
Net Income | -2.74 | -6.03 | -5.15 | -77.18 | -23.75 | -15.8 | Upgrade |
Net Income to Common | -2.74 | -6.03 | -5.15 | -77.18 | -23.75 | -15.8 | Upgrade |
Shares Outstanding (Basic) | 198 | 189 | 144 | 84 | 46 | 16 | Upgrade |
Shares Outstanding (Diluted) | 198 | 189 | 157 | 84 | 46 | 16 | Upgrade |
Shares Change (YoY) | 4.00% | 19.84% | 87.32% | 81.70% | 198.39% | - | Upgrade |
EPS (Basic) | -0.01 | -0.03 | -0.04 | -0.92 | -0.51 | -1.02 | Upgrade |
EPS (Diluted) | -0.01 | -0.03 | -0.04 | -0.92 | -0.51 | -1.02 | Upgrade |
Free Cash Flow | 5.53 | 3.39 | -36.67 | -43.76 | -54.8 | -3.47 | Upgrade |
Free Cash Flow Per Share | 0.03 | 0.02 | -0.23 | -0.52 | -1.19 | -0.22 | Upgrade |
Gross Margin | 48.87% | 48.65% | 47.79% | 44.52% | 62.38% | 50.66% | Upgrade |
Operating Margin | -0.61% | -3.25% | 0.23% | -3.31% | -9.48% | -14.37% | Upgrade |
Profit Margin | -0.71% | -1.63% | -1.42% | -27.26% | -10.44% | -15.79% | Upgrade |
Free Cash Flow Margin | 1.44% | 0.91% | -10.13% | -15.46% | -24.09% | -3.46% | Upgrade |
EBITDA | -6.55 | -4.53 | 9.15 | 38.84 | -20.01 | -14 | Upgrade |
EBITDA Margin | -1.70% | -1.22% | 2.53% | 13.72% | -8.79% | -13.99% | Upgrade |
D&A For EBITDA | -4.19 | 7.53 | 8.3 | 48.2 | 1.56 | 0.38 | Upgrade |
EBIT | -2.35 | -12.06 | 0.85 | -9.36 | -21.57 | -14.38 | Upgrade |
EBIT Margin | -0.61% | -3.25% | 0.23% | -3.31% | -9.48% | -14.37% | Upgrade |
Revenue as Reported | 388.92 | 375.76 | 366.92 | 283.7 | 228.61 | 100.79 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.