Fable Media Group 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	65.47	94.32	83.5	61.53	34.77
Revenue Growth (YoY)	-30.58%	12.96%	35.71%	76.96%	-
Cost of Revenue	14.15	18.36	27.92	25.7	10.84
Gross Profit	51.32	75.96	55.58	35.83	23.93
Selling, General & Admin	8.62	9.01	6	4.24	2.8
Other Operating Expenses	-0.77	-0.48	-	-0.02	-
Operating Expenses	8.11	12.98	10.62	9.7	8.52
Operating Income	43.21	62.98	44.97	26.13	15.41
Interest Expense	-3.47	-0.32	-0.21	-1.33	-2.2
Interest & Investment Income	0.03	0.07	0.14	0.7	0.45
Currency Exchange Gain (Loss)	-	0.01	-0.39	0.08	-
Other Non Operating Income (Expenses)	-0.68	0.63	7.03	1.9	0.42
EBT Excluding Unusual Items	39.09	63.37	51.53	27.48	14.09
Other Unusual Items	2.75	-15	-10	-	-
Pretax Income	41.84	48.37	41.53	27.48	14.09
Income Tax Expense	9.95	14.9	10.39	5.37	3.97
Net Income	31.89	33.47	31.14	22.1	10.12
Net Income to Common	31.89	33.47	31.14	22.1	10.12
Net Income Growth	-4.71%	7.49%	40.87%	118.46%	-
Shares Outstanding (Basic)	34	34	34	26	2
Shares Outstanding (Diluted)	34	34	34	26	3
Shares Change (YoY)	-0.12%	-	29.95%	796.90%	-
EPS (Basic)	0.94	0.99	0.92	0.85	4.57
EPS (Diluted)	0.94	0.99	0.92	0.85	3.47
EPS Growth	-4.60%	7.49%	8.40%	-75.64%	-
Free Cash Flow	20.94	51.94	39.75	27.04	13.86
Free Cash Flow Per Share	0.62	1.53	1.17	1.03	4.75
Dividend Per Share	0.350	-	-	-	-
Gross Margin	78.39%	80.53%	66.57%	58.23%	68.83%
Operating Margin	66.00%	66.77%	53.85%	42.46%	44.33%
Profit Margin	48.71%	35.49%	37.29%	35.93%	29.10%
Free Cash Flow Margin	31.98%	55.07%	47.60%	43.94%	39.86%
EBITDA	43.48	67.43	49.58	31.61	21.14
EBITDA Margin	66.41%	71.49%	59.38%	51.38%	60.79%
D&A For EBITDA	0.27	4.45	4.62	5.49	5.72
EBIT	43.21	62.98	44.97	26.13	15.41
EBIT Margin	66.00%	66.77%	53.85%	42.46%	44.33%
Effective Tax Rate	23.77%	30.80%	25.02%	19.56%	28.17%
Revenue as Reported	69.67	95.35	83.93	61.95	34.77

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.