Smart Eye AB (publ) (FRA:SE9)

Smart Eye AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	403.67	355.05	302.23	219.54	109.68
Revenue	403.67	355.05	302.23	219.54	109.68
Revenue Growth (YoY)	13.69%	17.47%	37.67%	100.16%	68.48%
Cost of Revenue	53.07	36.05	35.13	27.04	12.43
Gross Profit	350.6	319	267.1	192.5	97.25
Selling, General & Admin	310.35	337.29	321.74	304.75	138.84
Research & Development	205.91	232.42	232.88	245.53	102.12
Other Operating Expenses	-2.16	-0.38	-4.62	-14.75	-12.79
Operating Expenses	514.1	569.32	550	535.53	228.16
Operating Income	-163.5	-250.33	-282.9	-343.03	-130.91
Interest Expense	-31.28	-4.43	-2.25	-1.04	-0.29
Interest & Investment Income	0.23	2.02	1.91	0.03	-
Pretax Income	-194.55	-252.73	-283.24	-344.05	-131.2
Income Tax Expense	-21.79	-22.32	-207.7	-3.77	1.51
Net Income	-172.75	-230.41	-75.54	-340.29	-132.71
Net Income to Common	-172.75	-230.41	-75.54	-340.29	-132.71
Shares Outstanding (Basic)	38	37	35	26	22
Shares Outstanding (Diluted)	38	37	35	26	22
Shares Change (YoY)	1.81%	4.92%	34.49%	18.38%	33.18%
EPS (Basic)	-4.59	-6.23	-2.14	-12.98	-5.99
EPS (Diluted)	-4.59	-6.23	-2.14	-12.98	-5.99
Free Cash Flow	-41.37	-117.9	-129.5	-185.46	-103.32
Free Cash Flow Per Share	-1.10	-3.19	-3.67	-7.07	-4.67
Gross Margin	86.85%	89.85%	88.38%	87.68%	88.67%
Operating Margin	-40.50%	-70.50%	-93.60%	-156.25%	-119.36%
Profit Margin	-42.80%	-64.89%	-25.00%	-155.00%	-121.00%
Free Cash Flow Margin	-10.25%	-33.21%	-42.85%	-84.48%	-94.20%
EBITDA	4.86	-215.71	-254.06	-227	-93.85
EBITDA Margin	1.20%	-60.75%	-84.06%	-103.40%	-85.57%
D&A For EBITDA	168.35	34.62	28.85	116.04	37.06
EBIT	-163.5	-250.33	-282.9	-343.03	-130.91
EBIT Margin	-40.50%	-70.50%	-93.60%	-156.25%	-119.36%

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