Niutech 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
Operating Revenue	187.14	389.97	287.18	141.42	46.92
Other Revenue	-	-	-	-0	-
Revenue	187.14	389.97	287.18	141.42	46.92
Revenue Growth (YoY)	-52.01%	35.80%	103.07%	201.39%	132.45%
Cost of Revenue	93.31	195.71	102.73	30.76	30.66
Gross Profit	93.83	194.26	184.45	110.66	16.27
Selling, General & Admin	114.21	244.49	164.57	105.04	17.3
Amortization of Goodwill & Intangibles	7.22	9.64	6.16	4.27	-
Other Operating Expenses	-1.08	12.61	-2.08	-7.44	-0.55
Operating Expenses	125.88	275.47	171.99	104.07	17.31
Operating Income	-32.06	-81.21	12.45	6.59	-1.04
Interest Expense	-5.2	-3.88	-1.53	-0.83	-0.02
Interest & Investment Income	0.76	0.06	0.08	0.06	-
Earnings From Equity Investments	-70.48	-	-	-	-
Other Non Operating Income (Expenses)	-0.15	-0	-	-0	-0
Pretax Income	-107.13	-85.04	11	5.81	-1.06
Income Tax Expense	0.89	-1.94	3.27	2.18	-0.23
Earnings From Continuing Operations	-108.02	-83.1	7.73	3.63	-0.82
Minority Interest in Earnings	-	-	-	-	-0.08
Net Income	-108.02	-83.1	7.73	3.63	-0.91
Net Income to Common	-108.02	-83.1	7.73	3.63	-0.91
Net Income Growth	-	-	112.80%	-	-
Shares Outstanding (Basic)	69	19	10	7	3
Shares Outstanding (Diluted)	69	19	11	7	3
Shares Change (YoY)	257.78%	78.31%	59.38%	160.83%	-
EPS (Basic)	-1.57	-4.33	0.74	0.54	-0.35
EPS (Diluted)	-1.57	-4.33	0.72	0.54	-0.35
EPS Growth	-	-	33.52%	-	-
Free Cash Flow	-27.58	-79.38	7.23	4.98	-5.28
Free Cash Flow Per Share	-0.40	-4.13	0.67	0.74	-2.04
Gross Margin	50.14%	49.81%	64.23%	78.25%	34.66%
Operating Margin	-17.13%	-20.82%	4.34%	4.66%	-2.22%
Profit Margin	-57.72%	-21.31%	2.69%	2.57%	-1.93%
Free Cash Flow Margin	-14.74%	-20.35%	2.52%	3.52%	-11.26%
EBITDA	-19.3	-62.85	21.96	13.06	-0.48
EBITDA Margin	-10.32%	-16.12%	7.65%	9.23%	-1.03%
D&A For EBITDA	12.75	18.36	9.51	6.46	0.56
EBIT	-32.06	-81.21	12.45	6.59	-1.04
EBIT Margin	-17.13%	-20.82%	4.34%	4.66%	-2.22%
Effective Tax Rate	-	-	29.72%	37.51%	-
Revenue as Reported	188.22	392.36	289.26	148.86	47.59

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