Nobia 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	5,621	10,538	11,672	14,929	13,719
Revenue Growth (YoY)	-46.66%	-9.72%	-21.82%	8.82%	7.68%
Cost of Revenue	3,720	6,663	7,521	9,563	8,441
Gross Profit	1,901	3,875	4,151	5,366	5,278
Selling, General & Admin	1,945	4,232	4,630	5,246	4,386
Other Operating Expenses	-79	-60	-93	-98	-128
Operating Expenses	1,866	4,172	4,537	5,148	4,258
Operating Income	35	-297	-386	218	1,020
Interest Expense	-294	-286	-272	-92	-81
Interest & Investment Income	-	25	22	4	2
Currency Exchange Gain (Loss)	-	-13	47	-40	-37
Other Non Operating Income (Expenses)	-	-16	-	-	-
EBT Excluding Unusual Items	-259	-587	-589	90	904
Impairment of Goodwill	-	-478	-	-	-
Gain (Loss) on Sale of Assets	-	15	128	3	3
Asset Writedown	-240	-69	-74	-95	-
Other Unusual Items	-	-	20	-	-
Pretax Income	-499	-1,119	-515	30	907
Income Tax Expense	137	76	-60	32	201
Earnings From Continuing Operations	-636	-1,195	-455	-2	706
Earnings From Discontinued Operations	-2,617	-148	108	-	-
Net Income to Company	-3,253	-1,343	-347	-2	706
Net Income	-3,253	-1,343	-347	-2	706
Net Income to Common	-3,253	-1,343	-347	-2	706
Net Income Growth	-	-	-	-	179.05%
Shares Outstanding (Basic)	673	547	168	168	169
Shares Outstanding (Diluted)	673	547	168	168	169
Shares Change (YoY)	23.08%	225.00%	-0.07%	-0.36%	-0.18%
EPS (Basic)	-4.83	-2.46	-2.06	-0.01	4.19
EPS (Diluted)	-4.83	-2.46	-2.06	-0.01	4.18
EPS Growth	-	-	-	-	178.97%
Free Cash Flow	-13	-512	-627	-568	825
Free Cash Flow Per Share	-0.02	-0.94	-3.73	-3.37	4.88
Dividend Per Share	-	-	-	-	2.500
Dividend Growth	-	-	-	-	25.00%
Gross Margin	33.82%	36.77%	35.56%	35.94%	38.47%
Operating Margin	0.62%	-2.82%	-3.31%	1.46%	7.43%
Profit Margin	-57.87%	-12.74%	-2.97%	-0.01%	5.15%
Free Cash Flow Margin	-0.23%	-4.86%	-5.37%	-3.81%	6.01%
EBITDA	2,629	-3	-93	536	1,340
EBITDA Margin	46.77%	-0.03%	-0.80%	3.59%	9.77%
D&A For EBITDA	2,594	294	293	318	320
EBIT	35	-297	-386	218	1,020
EBIT Margin	0.62%	-2.82%	-3.31%	1.46%	7.43%
Effective Tax Rate	-	-	-	106.67%	22.16%

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