Ferronordic 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	4,566	4,720	2,863	1,973	1,511
Revenue Growth (YoY)	-3.26%	64.86%	45.11%	30.58%	-67.40%
Cost of Revenue	3,774	3,867	2,486	1,723	1,337
Gross Profit	792	853	377	250	174
Selling, General & Admin	723	826	509	348	282
Other Operating Expenses	-9	6	-16	-10	3
Operating Expenses	714	832	493	338	285
Operating Income	78	21	-116	-88	-111
Interest Expense	-125	-144	-48	-14	-14
Interest & Investment Income	9	10	31	2	2
Currency Exchange Gain (Loss)	-185	77	-21	42	-4
Other Non Operating Income (Expenses)	-1	-3	1	-5	-4
EBT Excluding Unusual Items	-224	-39	-153	-63	-131
Other Unusual Items	-	-	-	321	-
Pretax Income	-224	-39	-153	258	-131
Income Tax Expense	-25	50	-46	75	-22
Earnings From Continuing Operations	-199	-89	-107	183	-109
Earnings From Discontinued Operations	-	-	-	257	448
Net Income	-199	-89	-107	440	339
Net Income to Common	-199	-89	-107	440	339
Net Income Growth	-	-	-	29.79%	52.70%
Shares Outstanding (Basic)	15	15	15	15	15
Shares Outstanding (Diluted)	15	15	15	15	15
EPS (Basic)	-13.69	-6.12	-7.36	30.28	23.33
EPS (Diluted)	-13.69	-6.15	-7.39	30.27	23.33
EPS Growth	-	-	-	29.74%	52.97%
Free Cash Flow	626	275	-176	-136	210
Free Cash Flow Per Share	43.08	18.92	-12.11	-9.36	14.45
Dividend Per Share	-	-	-	7.500	-
Gross Margin	17.35%	18.07%	13.17%	12.67%	11.52%
Operating Margin	1.71%	0.45%	-4.05%	-4.46%	-7.35%
Profit Margin	-4.36%	-1.89%	-3.74%	22.30%	22.43%
Free Cash Flow Margin	13.71%	5.83%	-6.15%	-6.89%	13.90%
EBITDA	480	356	-25	-12	-55
EBITDA Margin	10.51%	7.54%	-0.87%	-0.61%	-3.64%
D&A For EBITDA	402	335	91	76	56
EBIT	78	21	-116	-88	-111
EBIT Margin	1.71%	0.45%	-4.05%	-4.46%	-7.35%
Effective Tax Rate	-	-	-	29.07%	-

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