Biofrigas Sweden AB (publ) (NGM:BIOF)

Biofrigas Sweden 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
Revenue	8.88	3.55	1.96	4.22	4.91
Revenue Growth (YoY)	149.81%	81.20%	-53.51%	-14.17%	-
Cost of Revenue	7.72	-	-	-	0.05
Gross Profit	1.16	3.55	1.96	4.22	4.86
Selling, General & Admin	10.57	10.08	8.57	9.64	8.98
Other Operating Expenses	0.02	0.01	-	-	-
Operating Expenses	10.81	10.36	8.8	9.78	9.12
Operating Income	-9.65	-6.81	-6.84	-5.57	-4.26
Interest Expense	-0.16	-0.03	-0.02	-0.05	-0.89
Interest & Investment Income	0.08	0.19	0	-	-
Pretax Income	-9.74	-6.64	-6.86	-5.62	-5.15
Net Income	-9.74	-6.64	-6.86	-5.62	-5.15
Net Income to Common	-9.74	-6.64	-6.86	-5.62	-5.15
Shares Outstanding (Basic)	57	14	14	11	10
Shares Outstanding (Diluted)	57	14	14	11	10
Shares Change (YoY)	313.90%	0.86%	22.15%	17.89%	79.43%
EPS (Basic)	-0.17	-0.48	-0.50	-0.50	-0.54
EPS (Diluted)	-0.17	-0.48	-0.50	-0.50	-0.54
Free Cash Flow	-13.03	-5.18	-3.09	-6.52	-3.78
Free Cash Flow Per Share	-0.23	-0.37	-0.23	-0.58	-0.40
Gross Margin	13.03%	100.00%	100.00%	100.00%	98.94%
Operating Margin	-108.75%	-191.54%	-348.92%	-131.96%	-86.62%
Profit Margin	-109.71%	-186.96%	-349.90%	-133.17%	-104.72%
Free Cash Flow Margin	-146.82%	-145.82%	-157.49%	-154.52%	-76.97%
EBITDA	-9.43	-6.54	-6.6	-5.42	-4.12
EBITDA Margin	-106.23%	-183.95%	-	-128.58%	-83.85%
D&A For EBITDA	0.22	0.27	0.24	0.14	0.14
EBIT	-9.65	-6.81	-6.84	-5.57	-4.26
EBIT Margin	-108.75%	-191.53%	-	-131.96%	-86.61%
Revenue as Reported	8.88	3.55	1.96	4.22	4.91

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