NGM:RLVNC 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	40.26	39.28	8.03	10.89	11.21	9.45
Revenue Growth (YoY)	41.48%	389.10%	-26.25%	-2.86%	18.68%	14.82%
Cost of Revenue	33.29	29.56	5.88	7.36	5.84	5.44
Gross Profit	6.97	9.71	2.16	3.53	5.37	4.01
Selling, General & Admin	5.85	7.71	4.16	4.74	5.37	4.02
Other Operating Expenses	-0.22	-0.02	-0.01	-0.84	-1.34	-0.87
Operating Expenses	13.48	14.72	5.98	5.21	5.21	4.14
Operating Income	-6.52	-5.01	-3.82	-1.69	0.15	-0.13
Interest Expense	-0.71	-0.28	-0.06	-0.08	-0.11	-0.13
Earnings From Equity Investments	-0.02	-	-	-	-	0.13
Currency Exchange Gain (Loss)	-	-	-	-0.05	-0.03	-
Other Non Operating Income (Expenses)	0.1	0.1	-0.03	-	-	-0.04
EBT Excluding Unusual Items	-7.15	-5.2	-3.92	-1.82	0.01	-0.17
Impairment of Goodwill	-	-	-	-	-	-1.1
Pretax Income	-7.15	-5.2	-3.92	-1.82	0.01	-1.27
Income Tax Expense	-	-	-	-0	-	-
Earnings From Continuing Operations	-7.15	-5.2	-3.92	-1.82	0.01	-1.27
Minority Interest in Earnings	-0.04	0.42	0.31	-	-	-
Net Income	-7.19	-4.78	-3.61	-1.82	0.01	-1.27
Net Income to Common	-7.19	-4.78	-3.61	-1.82	0.01	-1.27
Shares Outstanding (Basic)	23	23	11	11	10	10
Shares Outstanding (Diluted)	23	23	11	11	10	10
Shares Change (YoY)	14.96%	101.81%	5.93%	4.75%	-	42.58%
EPS (Basic)	-0.32	-0.21	-0.32	-0.17	0.00	-0.13
EPS (Diluted)	-0.32	-0.21	-0.32	-0.17	0.00	-0.13
Gross Margin	17.31%	24.73%	26.84%	32.37%	47.88%	42.44%
Operating Margin	-16.18%	-12.75%	-47.62%	-15.49%	1.37%	-1.37%
Profit Margin	-17.85%	-12.16%	-44.94%	-16.70%	0.12%	-13.46%
EBITDA	-5.13	-4.44	-3.61	-0.95	0.85	0.35
EBITDA Margin	-12.74%	-11.30%	-44.98%	-8.71%	7.62%	3.72%
D&A For EBITDA	1.39	0.57	0.21	0.74	0.7	0.48
EBIT	-6.52	-5.01	-3.82	-1.69	0.15	-0.13
EBIT Margin	-16.18%	-12.75%	-47.62%	-15.49%	1.37%	-1.37%
Revenue as Reported	40.51	39.33	8.04	11.73	12.55	10.31

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