Invoicery Group AB (publ) (NGM:FRILAN)

Invoicery Group AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	1,906	1,791	1,649	1,659
Revenue Growth (YoY)	6.41%	8.62%	-0.61%	-
Cost of Revenue	1,843	1,737	1,594	1,606
Gross Profit	63.46	53.78	55.46	53.21
Selling, General & Admin	48.29	49.02	49.7	44.61
Other Operating Expenses	-4.19	-10.31	-6.48	-5.36
Operating Expenses	47.14	42.02	47.43	43.57
Operating Income	16.32	11.76	8.03	9.64
Interest Expense	-	-0.13	-0.57	-
Interest & Investment Income	3.04	3.86	2.73	1.71
Currency Exchange Gain (Loss)	-	0.25	-	0.42
Other Non Operating Income (Expenses)	-	-	-	0
EBT Excluding Unusual Items	19.36	15.74	10.19	11.78
Other Unusual Items	-	-	-7.74	-
Pretax Income	19.36	15.74	2.45	11.78
Income Tax Expense	5.05	5.77	4.46	4.27
Net Income	14.31	9.98	-2.01	7.51
Net Income to Common	14.31	9.98	-2.01	7.51
Net Income Growth	43.40%	-	-	-
Shares Outstanding (Basic)	29	29	29	24
Shares Outstanding (Diluted)	29	29	29	24
Shares Change (YoY)	-	-	23.36%	-
EPS (Basic)	0.49	0.34	-0.07	0.32
EPS (Diluted)	0.49	0.34	-0.07	0.32
EPS Growth	43.40%	-	-	-
Free Cash Flow	47.32	31.84	17.09	2.04
Free Cash Flow Per Share	1.63	1.10	0.59	0.09
Dividend Per Share	0.350	0.180	0.100	-
Dividend Growth	94.44%	80.00%	-	-
Gross Margin	3.33%	3.00%	3.36%	3.21%
Operating Margin	0.86%	0.66%	0.49%	0.58%
Profit Margin	0.75%	0.56%	-0.12%	0.45%
Free Cash Flow Margin	2.48%	1.78%	1.04%	0.12%
EBITDA	19.36	11.86	8.82	10.53
EBITDA Margin	1.02%	0.66%	0.53%	0.63%
D&A For EBITDA	3.04	0.09	0.79	0.88
EBIT	16.32	11.76	8.03	9.64
EBIT Margin	0.86%	0.66%	0.49%	0.58%
Effective Tax Rate	26.08%	36.62%	182.24%	36.26%
Revenue as Reported	1,912	1,803	1,657	1,665

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