Smart Eye AB 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
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
Operating Revenue	381.59	355.05	302.23	219.54	109.68	65.1
Revenue	381.59	355.05	302.23	219.54	109.68	65.1
Revenue Growth (YoY)	10.25%	17.47%	37.67%	100.16%	68.48%	-19.32%
Cost of Revenue	42.29	36.05	35.13	27.04	12.43	7.58
Gross Profit	339.3	319	267.1	192.5	97.25	57.52
Selling, General & Admin	312.73	337.29	321.74	304.75	138.84	95.83
Research & Development	217.67	232.42	232.88	245.53	102.12	48.08
Other Operating Expenses	3.91	-0.38	-4.62	-14.75	-12.79	-9.23
Operating Expenses	534.3	569.32	550	535.53	228.16	134.68
Operating Income	-195	-250.33	-282.9	-343.03	-130.91	-77.16
Interest Expense	-14.43	-4.43	-2.25	-1.04	-0.29	-0.26
Interest & Investment Income	0.41	2.02	1.91	0.03	-	0.01
Earnings From Equity Investments	-	-	-	-	-	-0.01
Pretax Income	-209.02	-252.73	-283.24	-344.05	-131.2	-77.41
Income Tax Expense	-19.98	-22.32	-207.7	-3.77	1.51	0.15
Net Income	-189.05	-230.41	-75.54	-340.29	-132.71	-77.56
Net Income to Common	-189.05	-230.41	-75.54	-340.29	-132.71	-77.56
Shares Outstanding (Basic)	38	37	35	26	22	17
Shares Outstanding (Diluted)	38	37	35	26	22	17
Shares Change (YoY)	0.50%	4.92%	34.49%	18.38%	33.18%	10.00%
EPS (Basic)	-5.02	-6.23	-2.14	-12.98	-5.99	-4.66
EPS (Diluted)	-5.02	-6.23	-2.14	-12.98	-5.99	-4.66
Free Cash Flow	-62.89	-117.9	-129.5	-185.46	-103.32	-65.17
Free Cash Flow Per Share	-1.67	-3.19	-3.67	-7.07	-4.67	-3.92
Gross Margin	88.92%	89.85%	88.38%	87.68%	88.67%	88.36%
Operating Margin	-51.10%	-70.50%	-93.60%	-156.25%	-119.36%	-118.52%
Profit Margin	-49.54%	-64.89%	-25.00%	-155.00%	-121.00%	-119.14%
Free Cash Flow Margin	-16.48%	-33.21%	-42.85%	-84.48%	-94.20%	-100.11%
EBITDA	-157.43	-215.71	-254.06	-227	-93.85	-74.67
EBITDA Margin	-41.26%	-60.75%	-84.06%	-103.40%	-85.57%	-114.71%
D&A For EBITDA	37.57	34.62	28.85	116.04	37.06	2.49
EBIT	-195	-250.33	-282.9	-343.03	-130.91	-77.16
EBIT Margin	-51.10%	-70.50%	-93.60%	-156.25%	-119.36%	-118.52%

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