Luxbright 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	13.75	12.03	0.85	0.81	0.73
Revenue Growth (YoY)	14.25%	1307.68%	5.30%	11.34%	-46.59%
Cost of Revenue	4.05	3.15	3.65	1.14	0.14
Gross Profit	9.69	8.88	-2.8	-0.33	0.59
Selling, General & Admin	28.58	26.68	21.52	20.58	19.59
Other Operating Expenses	-2.13	-1.74	0.08	-0.37	-1.37
Operating Expenses	28.93	27.28	23.09	20.83	18.5
Operating Income	-19.24	-18.4	-25.89	-21.15	-17.91
Interest Expense	-0.23	-0.01	-0.02	-0.04	-0.09
Interest & Investment Income	-	0.36	0.68	0.06	-
Currency Exchange Gain (Loss)	-	0.34	0.05	-	-
EBT Excluding Unusual Items	-19.46	-17.72	-25.18	-21.13	-18.01
Gain (Loss) on Sale of Investments	-	-	-0.2	-	-
Pretax Income	-19.46	-17.72	-25.38	-21.13	-18.01
Net Income	-19.46	-17.72	-25.38	-21.13	-18.01
Net Income to Common	-19.46	-17.72	-25.38	-21.13	-18.01
Shares Outstanding (Basic)	121	102	68	39	30
Shares Outstanding (Diluted)	121	102	68	39	30
Shares Change (YoY)	18.51%	50.50%	75.55%	29.70%	0.00%
EPS (Basic)	-0.16	-0.17	-0.37	-0.54	-0.60
EPS (Diluted)	-0.16	-0.17	-0.37	-0.54	-0.60
Gross Margin	70.52%	73.79%	-	-40.09%	80.93%
Operating Margin	-139.95%	-152.93%	-3028.83%	-2606.04%	-2457.34%
Profit Margin	-141.60%	-147.25%	-2968.90%	-2603.66%	-2469.96%
EBITDA	-16.76	-16.06	-24.2	-20.53	-17.63
EBITDA Margin	-121.91%	-133.49%	-	-	-
D&A For EBITDA	2.48	2.34	1.69	0.62	0.28
EBIT	-19.24	-18.4	-25.89	-21.15	-17.91
EBIT Margin	-139.95%	-152.93%	-	-	-
Revenue as Reported	16.58	14.25	0.95	1.36	2.13

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