Nodebis Applications 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
Operating Revenue	103.83	64.89	53.09	32.58	1.97
Other Revenue	0.28	-	-	-	-
Revenue	104.11	64.89	53.09	32.58	1.97
Revenue Growth (YoY)	60.43%	22.23%	62.97%	1553.65%	-
Cost of Revenue	76.54	44.69	37.99	26.06	1.42
Gross Profit	27.57	20.21	15.1	6.52	0.55
Selling, General & Admin	18.43	15.72	12.14	9.83	1.33
Other Operating Expenses	0.99	0.01	0.02	-0.01	-0
Operating Expenses	23.12	21.42	17.6	14.28	1.37
Operating Income	4.45	-1.21	-2.5	-7.77	-0.81
Interest Expense	-1.03	-0.37	-0.26	-0.26	-0.1
Interest & Investment Income	1.14	0.16	0.17	0.01	0.01
Other Non Operating Income (Expenses)	-	2.22	0.57	-0	-0
EBT Excluding Unusual Items	4.57	0.8	-2.03	-8.01	-0.91
Impairment of Goodwill	-	-	-3	-	-
Gain (Loss) on Sale of Investments	-	-	-	-0.44	-
Gain (Loss) on Sale of Assets	-	-	0.53	-	-
Asset Writedown	-	2.24	2.76	2.82	-0.04
Other Unusual Items	-	0.12	-	2.3	-
Pretax Income	4.57	3.17	-1.74	-3.33	-0.95
Income Tax Expense	0.37	0.53	0.7	0.02	-0.13
Earnings From Continuing Operations	4.19	2.64	-2.44	-3.35	-0.82
Minority Interest in Earnings	-0.16	-0.24	0.08	-0.01	-
Net Income	4.03	2.39	-2.37	-3.37	-0.82
Net Income to Common	4.03	2.39	-2.37	-3.37	-0.82
Net Income Growth	68.51%	-	-	-	-
Shares Outstanding (Basic)	8	7	5	3	1
Shares Outstanding (Diluted)	8	7	5	3	1
Shares Change (YoY)	25.22%	29.80%	67.29%	472.60%	-
EPS (Basic)	0.48	0.35	-0.46	-1.08	-1.51
EPS (Diluted)	0.48	0.35	-0.46	-1.08	-1.51
EPS Growth	34.57%	-	-	-	-
Free Cash Flow	14.34	3.33	8.98	1.15	-0.94
Free Cash Flow Per Share	1.70	0.49	1.73	0.37	-1.73
Dividend Per Share	-	1.000	1.000	0.800	-
Dividend Growth	-	-	25.00%	-	-
Gross Margin	26.48%	31.14%	28.44%	20.00%	28.07%
Operating Margin	4.27%	-1.87%	-4.71%	-23.84%	-41.22%
Profit Margin	3.87%	3.69%	-4.46%	-10.33%	-41.62%
Free Cash Flow Margin	13.77%	5.13%	16.91%	3.52%	-47.51%
EBITDA	8.17	3.04	1.73	-3.9	-0.81
EBITDA Margin	7.85%	4.68%	3.26%	-11.96%	-40.86%
D&A For EBITDA	3.72	4.25	4.24	3.87	0.01
EBIT	4.45	-1.21	-2.5	-7.77	-0.81
EBIT Margin	4.27%	-1.87%	-4.71%	-23.84%	-41.22%
Effective Tax Rate	8.17%	16.85%	-	-	-
Revenue as Reported	104.11	65.08	53.65	32.91	1.97

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