Arise AB (publ) (LON:0MFA)

Arise AB Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	470	503	1,164	341	130
Revenue	470	503	1,164	341	130
Revenue Growth (YoY)	-6.56%	-56.79%	241.35%	162.31%	-71.30%
Selling, General & Admin	142	92	123	91	65
Depreciation & Amortization	80	64	61	61	70
Other Operating Expenses	104	126	191	109	33
Total Operating Expenses	326	282	375	261	168
Operating Income	144	221	789	80	-38
Interest Expense	-73	-63	-29	-14	-78
Interest Income	46	38	6	-	4
Net Interest Expense	-27	-25	-23	-14	-74
Currency Exchange Gain (Loss)	-	9	11	-2	16
Other Non-Operating Income (Expenses)	19	-5	-5	-4	-12
EBT Excluding Unusual Items	136	200	772	60	-108
Asset Writedown	-2	-	-	-2	-
Pretax Income	134	200	772	58	-108
Income Tax Expense	-37	-	-	1	-
Earnings From Continuing Ops.	171	200	772	57	-108
Minority Interest in Earnings	10	6	-	-	-
Net Income	181	206	772	57	-108
Net Income to Common	181	206	772	57	-108
Net Income Growth	-12.14%	-73.32%	1254.39%	-	-
Shares Outstanding (Basic)	43	44	42	38	35
Shares Outstanding (Diluted)	43	44	42	38	35
Shares Change (YoY)	-3.42%	6.39%	8.49%	9.40%	4.59%
EPS (Basic)	4.24	4.67	18.60	1.52	-3.09
EPS (Diluted)	4.24	4.65	18.60	1.49	-3.09
EPS Growth	-8.73%	-75.00%	1148.32%	-	-
Free Cash Flow	54	-132	750	19	31
Free Cash Flow Per Share	1.27	-2.99	18.07	0.50	0.89
Dividend Per Share	1.250	1.200	1.000	-	-
Dividend Growth	4.17%	20.00%	-	-	-
Profit Margin	38.51%	40.95%	66.32%	16.72%	-83.08%
Free Cash Flow Margin	11.49%	-26.24%	64.43%	5.57%	23.85%
EBITDA	226	278	846	137	28
EBITDA Margin	48.09%	55.27%	72.68%	40.18%	21.54%
D&A For EBITDA	82	57	57	57	66
EBIT	144	221	789	80	-38
EBIT Margin	30.64%	43.94%	67.78%	23.46%	-29.23%
Effective Tax Rate	-	-	-	1.72%	-
Revenue as Reported	485	507	1,169	341	130

Source: S&P Capital IQ. Utility template. Financial Sources.