Crown Energy AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	38.51	39.16	37.11	39.37	20.76	29.76
Other Revenue	12.21	12.21	5.37	-	-	-
Revenue	50.73	51.37	42.47	39.37	20.76	29.76
Revenue Growth (YoY)	16.68%	20.95%	7.88%	89.60%	-30.23%	-39.00%
Cost of Revenue	15.79	19.33	25.08	22.47	10.98	12.18
Gross Profit	34.93	32.04	17.39	16.9	9.78	17.58
Selling, General & Admin	77.74	68.78	77.04	41.36	29.7	31.84
Other Operating Expenses	1.84	1.21	1.42	0.4	6.12	1.02
Operating Expenses	142.53	128.85	127.62	219.81	36.88	33.89
Operating Income	-107.6	-96.8	-110.23	-202.91	-27.1	-16.31
Interest Expense	-14.3	-7.81	-49.3	-1.06	-1.3	-0.49
Interest & Investment Income	19.8	7.81	26.98	26.47	6.77	8.13
Currency Exchange Gain (Loss)	8.69	-13.77	48.59	135.76	16.01	54.47
Other Non Operating Income (Expenses)	12.51	12.77	5.44	4.18	0.12	-1.36
EBT Excluding Unusual Items	-80.91	-97.8	-78.51	-37.55	-5.5	44.44
Asset Writedown	1.21	60.11	78.89	19.92	-32.6	2.11
Pretax Income	-79.69	-37.69	0.39	-17.62	-38.1	46.55
Income Tax Expense	-12.63	-8.26	-0.79	-1.4	-7.5	1.51
Earnings From Continuing Operations	-67.07	-29.43	1.18	-16.23	-30.59	45.05
Minority Interest in Earnings	7.88	7.58	10.57	-	-	-
Net Income	-59.18	-21.84	11.75	-16.23	-30.59	45.05
Net Income to Common	-59.18	-21.84	11.75	-16.23	-30.59	45.05
Net Income Growth	-	-	-	-	-	-66.28%
Shares Outstanding (Basic)	477	477	477	477	477	477
Shares Outstanding (Diluted)	477	477	477	477	477	477
EPS (Basic)	-0.12	-0.05	0.02	-0.03	-0.06	0.09
EPS (Diluted)	-0.13	-0.05	0.02	-0.03	-0.06	0.09
EPS Growth	-	-	-	-	-	-67.84%
Free Cash Flow	-74.38	-51.56	27.91	-14.61	82.83	21.01
Free Cash Flow Per Share	-0.16	-0.11	0.06	-0.03	0.17	0.04
Gross Margin	68.86%	62.37%	40.95%	42.94%	47.11%	59.06%
Operating Margin	-212.13%	-188.43%	-259.52%	-515.40%	-130.50%	-54.80%
Profit Margin	-116.67%	-42.52%	27.67%	-41.22%	-147.33%	151.37%
Free Cash Flow Margin	-146.63%	-100.36%	65.71%	-37.11%	398.89%	70.61%
EBITDA	-46.33	-37.95	-61.06	-24.86	-26.04	-15.28
EBITDA Margin	-91.33%	-73.87%	-143.76%	-63.14%	-125.41%	-51.36%
D&A For EBITDA	61.28	58.85	49.17	178.05	1.06	1.03
EBIT	-107.6	-96.8	-110.23	-202.91	-27.1	-16.31
EBIT Margin	-212.13%	-188.43%	-259.52%	-	-130.50%	-54.80%
Effective Tax Rate	-	-	-	-	-	3.24%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.