Adverty 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
Revenue	33.68	31.84	31.42	16.69	4.77
Revenue Growth (YoY)	5.79%	1.35%	88.30%	249.86%	199.94%
Cost of Revenue	32.06	35.31	33.66	25.09	18.75
Gross Profit	1.62	-3.47	-2.24	-8.4	-13.98
Selling, General & Admin	5.08	5.88	7.54	11.01	8.12
Other Operating Expenses	1.22	-0.51	0.07	-0.03	-0.28
Operating Expenses	14.9	12.97	13.97	15.86	8.05
Operating Income	-13.28	-16.44	-16.2	-24.26	-22.03
Interest Expense	-3.07	-4.05	-1.62	-0.05	-0.01
Interest & Investment Income	0.05	0.46	0	-	-
Other Non Operating Income (Expenses)	-	-	0	-	-
Pretax Income	-16.29	-20.03	-17.83	-24.31	-22.04
Net Income	-16.29	-20.03	-17.83	-24.31	-22.04
Net Income to Common	-16.29	-20.03	-17.83	-24.31	-22.04
Shares Outstanding (Basic)	550	205	32	32	23
Shares Outstanding (Diluted)	550	205	32	32	23
Shares Change (YoY)	168.02%	537.29%	0.69%	40.78%	11.51%
EPS (Basic)	-0.03	-0.10	-0.55	-0.76	-0.97
EPS (Diluted)	-0.03	-0.10	-0.55	-0.76	-0.97
Free Cash Flow	-21.22	0.39	-6.04	-27.93	-16.64
Free Cash Flow Per Share	-0.04	0.00	-0.19	-0.87	-0.73
Gross Margin	4.82%	-10.90%	-7.12%	-50.37%	-293.21%
Operating Margin	-39.41%	-51.63%	-51.57%	-145.42%	-461.94%
Profit Margin	-48.37%	-62.91%	-56.73%	-145.70%	-462.15%
Free Cash Flow Margin	-62.98%	1.21%	-19.22%	-167.40%	-349.00%
EBITDA	-4.67	-16.32	-15.98	-24.04	-21.82
EBITDA Margin	-13.86%	-51.25%	-50.85%	-144.08%	-
D&A For EBITDA	8.61	0.12	0.23	0.22	0.21
EBIT	-13.28	-16.44	-16.2	-24.26	-22.03
EBIT Margin	-39.41%	-51.63%	-51.57%	-145.42%	-
Revenue as Reported	34.46	33.74	32.28	17.27	5.31

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