Raytelligence AB (publ) (NGM:RAYTL)

Raytelligence AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	0.77	0.77	1.11	1.14	0.26	0.34
Revenue Growth (YoY)	-23.45%	-30.49%	-2.37%	333.83%	-23.09%	-
Cost of Revenue	0.43	0.44	1.07	0.93	0.95	0.25
Gross Profit	0.35	0.33	0.04	0.21	-0.68	0.09
Selling, General & Admin	3.19	4.62	9.39	9.62	11.57	6.49
Other Operating Expenses	-0.33	-0.42	0.39	-0.02	-0.09	0.03
Operating Expenses	2.94	6.52	69.96	17.07	14.22	6.54
Operating Income	-2.6	-6.19	-69.92	-16.86	-14.91	-6.45
Interest Expense	-0.05	-0	-0.14	-0.02	-	-0
Interest & Investment Income	0.05	0.04	0.01	0.01	0.07	-
Other Non Operating Income (Expenses)	0.04	-	-	-	-	-
Pretax Income	-2.56	-6.15	-70.05	-16.87	-14.84	-6.45
Earnings From Continuing Operations	-2.56	-6.15	-70.05	-16.87	-14.84	-6.45
Minority Interest in Earnings	0.04	0.02	2.55	0.2	-	-
Net Income	-2.51	-6.12	-67.5	-16.66	-14.84	-6.45
Net Income to Common	-2.51	-6.12	-67.5	-16.66	-14.84	-6.45
Shares Outstanding (Basic)	18	18	-	2	0	0
Shares Outstanding (Diluted)	18	18	-	2	0	0
Shares Change (YoY)	53.88%	-	-	509.44%	16.67%	75.00%
EPS (Basic)	-0.14	-0.34	-	-10.70	-58.07	-29.46
EPS (Diluted)	-0.14	-0.34	-	-10.70	-58.07	-29.46
Free Cash Flow	0.32	-0.15	-7.23	-	-11.69	-8.08
Free Cash Flow Per Share	0.02	-0.01	-	-	-45.75	-36.88
Gross Margin	44.83%	43.00%	3.61%	18.76%	-260.39%	25.44%
Operating Margin	-335.40%	-798.62%	-6275.18%	-1477.29%	-5667.56%	-1886.18%
Profit Margin	-324.68%	-790.73%	-6058.18%	-1460.23%	-5642.14%	-1887.03%
Free Cash Flow Margin	41.60%	-19.22%	-648.65%	-	-4445.79%	-2362.48%
EBITDA	-	-6.1	-15.1	-16.74	-12.17	-6.43
D&A For EBITDA	-	0.09	54.82	0.12	2.74	0.02
EBIT	-2.6	-6.19	-69.92	-16.86	-14.91	-6.45
Revenue as Reported	1.18	1.23	1.16	1.2	0.38	0.35

Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.