FRA:Y73 Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Operating Revenue	488.62	433.25	222.98	83.01
Other Revenue	0.79	-0	-	-
Revenue	489.41	433.25	222.98	83.01
Revenue Growth (YoY)	85.85%	94.30%	168.63%	-
Cost of Revenue	153.05	136.14	88.94	26.51
Gross Profit	336.36	297.11	134.04	56.5
Selling, General & Admin	254.06	227.99	119.05	55.88
Other Operating Expenses	-5.93	-4.99	-2.46	-
Operating Expenses	286.09	254.6	130.66	60.54
Operating Income	50.27	42.51	3.38	-4.04
Interest Expense	-10.07	-8.73	-4.74	-2.76
Interest & Investment Income	2	2	0.86	0.05
Earnings From Equity Investments	7.44	1.82	-	-
Currency Exchange Gain (Loss)	-2.95	-2.95	2.41	0.84
Other Non Operating Income (Expenses)	-0.17	-0.85	0	-
EBT Excluding Unusual Items	46.52	33.8	1.92	-5.92
Merger & Restructuring Charges	2.45	2.45	-	-
Gain (Loss) on Sale of Investments	2.01	2.01	-	-
Gain (Loss) on Sale of Assets	0.44	0.44	-	-
Other Unusual Items	-	-	-0.2	-
Pretax Income	51.41	38.68	1.72	-5.92
Income Tax Expense	-1.34	-1.13	1.3	-2.29
Net Income	52.76	39.82	0.41	-3.63
Net Income to Common	52.76	39.82	0.41	-3.63
Net Income Growth	1445.71%	9588.08%	-	-
Shares Outstanding (Basic)	59	55	39	33
Shares Outstanding (Diluted)	59	56	40	33
Shares Change (YoY)	38.33%	41.35%	20.86%	-
EPS (Basic)	0.90	0.72	0.01	-0.11
EPS (Diluted)	0.89	0.71	0.01	-0.11
EPS Growth	1022.45%	7018.08%	-	-
Free Cash Flow	-1.48	-33.59	-12.44	-15.5
Free Cash Flow Per Share	-0.03	-0.60	-0.31	-0.47
Gross Margin	68.73%	68.58%	60.11%	68.07%
Operating Margin	10.27%	9.81%	1.52%	-4.87%
Profit Margin	10.78%	9.19%	0.18%	-4.37%
Free Cash Flow Margin	-0.30%	-7.75%	-5.58%	-18.68%
EBITDA	66.58	59.86	10.76	-2.98
EBITDA Margin	13.60%	13.82%	4.83%	-3.59%
D&A For EBITDA	16.31	17.35	7.38	1.06
EBIT	50.27	42.51	3.38	-4.04
EBIT Margin	10.27%	9.81%	1.52%	-4.87%
Effective Tax Rate	-	-	76.03%	-
Revenue as Reported	502.58	446.42	228.09	83.86

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