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	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	88.63	64.89	53.09	32.58	1.97
Revenue Growth (YoY)	53.81%	22.23%	62.97%	1553.65%	-
Cost of Revenue	60.59	44.69	37.99	26.06	1.42
Gross Profit	28.05	20.21	15.1	6.52	0.55
Selling, General & Admin	17.36	15.72	12.14	9.83	1.33
Other Operating Expenses	0.01	0.01	0.02	-0.01	-0
Operating Expenses	23.39	21.42	17.6	14.28	1.37
Operating Income	4.66	-1.21	-2.5	-7.77	-0.81
Interest Expense	-3.17	-0.37	-0.26	-0.26	-0.1
Interest & Investment Income	-	0.16	0.17	0.01	0.01
Other Non Operating Income (Expenses)	2.29	2.22	0.57	-0	-0
EBT Excluding Unusual Items	3.78	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	6.15	3.17	-1.74	-3.33	-0.95
Income Tax Expense	0.53	0.53	0.7	0.02	-0.13
Earnings From Continuing Operations	5.61	2.64	-2.44	-3.35	-0.82
Minority Interest in Earnings	-1.48	-0.24	0.08	-0.01	-
Net Income	4.13	2.39	-2.37	-3.37	-0.82
Net Income to Common	4.13	2.39	-2.37	-3.37	-0.82
Shares Outstanding (Basic)	7	7	5	3	1
Shares Outstanding (Diluted)	7	7	5	3	1
Shares Change (YoY)	10.28%	29.80%	67.29%	472.60%	-
EPS (Basic)	0.57	0.35	-0.46	-1.08	-1.51
EPS (Diluted)	0.57	0.35	-0.46	-1.08	-1.51
Free Cash Flow	12.97	3.33	8.98	1.15	-0.94
Free Cash Flow Per Share	1.78	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	31.64%	31.14%	28.44%	20.00%	28.07%
Operating Margin	5.25%	-1.87%	-4.71%	-23.84%	-41.22%
Profit Margin	4.66%	3.69%	-4.46%	-10.33%	-41.62%
Free Cash Flow Margin	14.63%	5.13%	16.91%	3.52%	-47.51%
EBITDA	9.25	3.04	1.73	-3.9	-0.81
EBITDA Margin	10.43%	4.68%	3.26%	-11.96%	-40.86%
D&A For EBITDA	4.59	4.25	4.24	3.87	0.01
EBIT	4.66	-1.21	-2.5	-7.77	-0.81
EBIT Margin	5.25%	-1.87%	-4.71%	-23.84%	-41.22%
Effective Tax Rate	8.69%	16.85%	-	-	-
Revenue as Reported	88.89	65.08	53.65	32.91	1.97

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