EmbeddedArt Group 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
Revenue	55.67	49.82	38.95	1.94	2.17	1.48
Revenue Growth (YoY)	-19.99%	27.91%	1908.35%	-10.49%	45.99%	0.72%
Cost of Revenue	9.47	6.79	1.91	2	2.17	1.18
Gross Profit	46.2	43.03	37.04	-0.06	0	0.31
Selling, General & Admin	44.21	39.68	33.31	14.28	12.31	5.43
Other Operating Expenses	11.6	12.09	-1.48	-2.15	-0.35	-0.06
Operating Expenses	55.68	52.22	31.88	18.52	16.98	6.61
Operating Income	-9.48	-9.19	5.16	-18.59	-16.98	-6.31
Interest Expense	-0.24	-0.5	-2.74	-0.61	-1.21	-0.19
Interest & Investment Income	0.67	0.78	0.03	0	0.28	0.31
Other Non Operating Income (Expenses)	-	-	-0	-	-	-
EBT Excluding Unusual Items	-9.05	-8.91	2.46	-19.2	-17.91	-6.2
Other Unusual Items	-	-	-	-	-	-4
Pretax Income	-9.05	-8.91	2.46	-19.2	-17.91	-10.19
Income Tax Expense	1.21	1.17	0.82	0.44	-	-
Net Income	-10.26	-10.07	1.64	-19.63	-17.91	-10.19
Net Income to Common	-10.26	-10.07	1.64	-19.63	-17.91	-10.19
Shares Outstanding (Basic)	19	19	1	1	0	0
Shares Outstanding (Diluted)	19	19	1	1	0	0
Shares Change (YoY)	-	1413.25%	32.75%	221.48%	83.77%	120.26%
EPS (Basic)	-0.53	-0.52	1.29	-20.46	-60.00	-62.75
EPS (Diluted)	-0.53	-0.52	1.29	-20.46	-60.00	-62.75
Free Cash Flow	-1.32	-2.96	2.03	-14.21	-18.9	-
Free Cash Flow Per Share	-0.07	-0.15	1.59	-14.81	-63.30	-
Gross Margin	82.99%	86.38%	95.09%	-3.15%	0.06%	20.64%
Operating Margin	-17.03%	-18.45%	13.25%	-958.32%	-783.72%	-425.04%
Profit Margin	-18.42%	-20.22%	4.21%	-1012.43%	-826.80%	-686.94%
Free Cash Flow Margin	-2.38%	-5.94%	5.20%	-732.81%	-872.35%	-
EBITDA	-9.32	-8.46	5.21	-16.36	-14.91	-6.08
EBITDA Margin	-16.75%	-16.98%	13.37%	-	-	-
D&A For EBITDA	0.16	0.73	0.05	2.23	2.07	0.23
EBIT	-9.48	-9.19	5.16	-18.59	-16.98	-6.31
EBIT Margin	-17.03%	-18.45%	13.25%	-	-	-
Effective Tax Rate	-	-	33.22%	-	-	-
Revenue as Reported	55.47	49.75	40.43	4.92	1.21	1.46

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