Nodebis Applications AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	99.71	64.89	53.09	32.58	1.97
Revenue Growth (YoY)	71.74%	22.23%	62.97%	1553.65%	-
Cost of Revenue	68.31	44.69	37.99	26.06	1.42
Gross Profit	31.4	20.21	15.1	6.52	0.55
Selling, General & Admin	18.33	15.72	12.14	9.83	1.33
Other Operating Expenses	0.02	0.01	0.02	-0.01	-0
Operating Expenses	24.48	21.42	17.6	14.28	1.37
Operating Income	6.91	-1.21	-2.5	-7.77	-0.81
Interest Expense	-3.22	-0.37	-0.26	-0.26	-0.1
Interest & Investment Income	-	0.16	0.17	0.01	0.01
Other Non Operating Income (Expenses)	2.22	2.22	0.57	-0	-0
EBT Excluding Unusual Items	5.91	0.8	-2.03	-8.01	-0.91
Impairment of Goodwill	-	-	-3	-	-
Gain (Loss) on Sale of Investments	-	-	-	-0.44	-
Gain (Loss) on Sale of Assets	-	-	0.53	-	-
Asset Writedown	2.24	2.24	2.76	2.82	-0.04
Other Unusual Items	0.12	0.12	-	2.3	-
Pretax Income	8.27	3.17	-1.74	-3.33	-0.95
Income Tax Expense	1.37	0.53	0.7	0.02	-0.13
Earnings From Continuing Operations	6.9	2.64	-2.44	-3.35	-0.82
Minority Interest in Earnings	-1.42	-0.24	0.08	-0.01	-
Net Income	5.49	2.39	-2.37	-3.37	-0.82
Net Income to Common	5.49	2.39	-2.37	-3.37	-0.82
Shares Outstanding (Basic)	8	7	5	3	1
Shares Outstanding (Diluted)	8	7	5	3	1
Shares Change (YoY)	17.81%	29.80%	67.29%	472.60%	-
EPS (Basic)	0.70	0.35	-0.46	-1.08	-1.51
EPS (Diluted)	0.70	0.35	-0.46	-1.08	-1.51
Free Cash Flow	10.83	3.33	8.98	1.15	-0.94
Free Cash Flow Per Share	1.37	0.49	1.73	0.37	-1.73
Dividend Per Share	1.000	1.000	1.000	0.800	-
Dividend Growth	-	-	25.00%	-	-
Gross Margin	31.49%	31.14%	28.44%	20.00%	28.07%
Operating Margin	6.93%	-1.87%	-4.71%	-23.84%	-41.22%
Profit Margin	5.50%	3.69%	-4.46%	-10.33%	-41.62%
Free Cash Flow Margin	10.86%	5.13%	16.91%	3.52%	-47.51%
EBITDA	11.63	3.04	1.73	-3.9	-0.81
EBITDA Margin	11.66%	4.68%	3.26%	-11.96%	-40.86%
D&A For EBITDA	4.71	4.25	4.24	3.87	0.01
EBIT	6.91	-1.21	-2.5	-7.77	-0.81
EBIT Margin	6.93%	-1.87%	-4.71%	-23.84%	-41.22%
Effective Tax Rate	16.57%	16.85%	-	-	-
Revenue as Reported	99.89	65.08	53.65	32.91	1.97

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