NGM:NIDHOG Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024
Other Revenue	0	0	-	0.08
Revenue	0	0	-	0.08
Revenue Growth	-98.70%	-	-	-
Gross Profit	0	0	-	0.08
Selling, General & Admin	1.09	1.58	3.23	4.29
Other Operating Expenses	-	-0.09	-0.09	-
Operating Expenses	1.09	1.49	3.14	4.29
Operating Income	-1.09	-1.49	-3.14	-4.21
Interest Expense	-0.1	-0.05	-	-
Interest & Investment Income	-	-	0.02	0
Other Non Operating Income (Expenses)	-0.03	-0.03	-	-
Pretax Income	-1.23	-1.57	-3.12	-4.21
Net Income	-1.23	-1.57	-3.12	-4.21
Net Income to Common	-1.23	-1.57	-3.12	-4.21
Net Income Growth	-	-	-	-
Shares Outstanding (Basic)	10	-	9	3
Shares Outstanding (Diluted)	10	-	9	3
Shares Change	228.81%	-	227.27%	-
EPS (Basic)	-0.12	-	-0.34	-1.50
EPS (Diluted)	-0.12	-	-0.34	-1.50
EPS Growth	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024
Free Cash Flow	-2.84	-2.71	-3.12	0.07
Free Cash Flow Per Share	-0.28	-	-0.34	0.02
Gross Margin	100.00%	100.00%	-	100.00%
Operating Margin	-109300.00%	-149100.00%	-	-5468.83%
Profit Margin	-122600.00%	-157200.00%	-	-5467.53%
Free Cash Flow Margin	-284300.20%	-271200.20%	-	87.01%
EBIT	-1.09	-1.49	-3.14	-4.21
Revenue as Reported	0.09	0.09	0.09	0.08