Fable Media Group AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	61.59	65.47	94.32	83.5	61.53	34.77
Revenue Growth (YoY)	-33.36%	-30.58%	12.96%	35.71%	76.96%	-
Cost of Revenue	14.09	14.15	18.36	27.92	25.7	10.84
Gross Profit	47.49	51.32	75.96	55.58	35.83	23.93
Selling, General & Admin	9.19	8.62	9.01	6	4.24	2.8
Other Operating Expenses	-1.49	-1.34	-0.48	-	-0.02	-
Operating Expenses	8.08	7.54	12.98	10.62	9.7	8.52
Operating Income	39.41	43.78	62.98	44.97	26.13	15.41
Interest Expense	-4.07	-3.47	-0.32	-0.21	-1.33	-2.2
Interest & Investment Income	0.16	0.03	0.07	0.14	0.7	0.45
Currency Exchange Gain (Loss)	-0.57	-0.57	0.01	-0.39	0.08	-
Other Non Operating Income (Expenses)	-0.89	-0.68	0.63	7.03	1.9	0.42
EBT Excluding Unusual Items	34.04	39.09	63.37	51.53	27.48	14.09
Other Unusual Items	2.75	2.75	-15	-10	-	-
Pretax Income	36.8	41.84	48.37	41.53	27.48	14.09
Income Tax Expense	9.69	9.95	14.9	10.39	5.37	3.97
Net Income	27.11	31.89	33.47	31.14	22.1	10.12
Net Income to Common	27.11	31.89	33.47	31.14	22.1	10.12
Net Income Growth	-19.62%	-4.71%	7.49%	40.87%	118.46%	-
Shares Outstanding (Basic)	34	34	34	34	26	2
Shares Outstanding (Diluted)	34	34	34	34	26	3
Shares Change (YoY)	-0.18%	-	-	29.95%	796.90%	-
EPS (Basic)	0.80	0.94	0.99	0.92	0.85	4.57
EPS (Diluted)	0.80	0.94	0.99	0.92	0.85	3.47
EPS Growth	-19.47%	-4.71%	7.49%	8.40%	-75.64%	-
Free Cash Flow	23.63	20.94	51.94	39.75	27.04	13.86
Free Cash Flow Per Share	0.69	0.62	1.53	1.17	1.03	4.75
Gross Margin	77.11%	78.39%	80.53%	66.57%	58.23%	68.83%
Operating Margin	64.00%	66.87%	66.77%	53.85%	42.46%	44.33%
Profit Margin	44.01%	48.71%	35.49%	37.29%	35.93%	29.10%
Free Cash Flow Margin	38.36%	31.98%	55.07%	47.60%	43.94%	39.86%
EBITDA	39.79	44.05	67.43	49.58	31.61	21.14
EBITDA Margin	64.61%	67.28%	71.49%	59.38%	51.38%	60.79%
D&A For EBITDA	0.38	0.27	4.45	4.62	5.49	5.72
EBIT	39.41	43.78	62.98	44.97	26.13	15.41
EBIT Margin	64.00%	66.87%	66.77%	53.85%	42.46%	44.33%
Effective Tax Rate	26.33%	23.77%	30.80%	25.02%	19.56%	28.17%
Revenue as Reported	65.78	69.67	95.35	83.93	61.95	34.77

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