Sarsys 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	42.9	41.77	44.18	36.61	34.7	68.03
Revenue Growth (YoY)	3.60%	-5.46%	20.70%	5.50%	-49.00%	-26.39%
Cost of Revenue	21.86	20.54	19.54	12.87	13.74	24.43
Gross Profit	21.04	21.23	24.64	23.74	20.96	43.59
Selling, General & Admin	31.41	31.41	26.4	30.2	31.26	33.77
Other Operating Expenses	-0.49	-1.51	-2.13	-2.6	-1.05	1.42
Operating Expenses	34.72	34.12	28.79	32.37	35.19	40.78
Operating Income	-13.68	-12.89	-4.15	-8.64	-14.23	2.81
Interest Expense	-1.48	-1.32	-1.47	-1.1	-0.93	-1.63
Interest & Investment Income	0.02	0.01	0.07	-	-	-
Pretax Income	-15.13	-14.2	-5.55	-9.73	-15.16	1.19
Income Tax Expense	1.29	1.29	-	-	-2.54	0.89
Net Income	-16.43	-15.49	-5.55	-9.73	-12.62	0.3
Net Income to Common	-16.43	-15.49	-5.55	-9.73	-12.62	0.3
Net Income Growth	-	-	-	-	-	-92.18%
Shares Outstanding (Basic)	24	14	12	12	12	12
Shares Outstanding (Diluted)	24	14	12	12	12	12
Shares Change (YoY)	86.31%	15.88%	-	-	-	6.15%
EPS (Basic)	-0.68	-1.11	-0.46	-0.81	-1.04	0.02
EPS (Diluted)	-0.68	-1.11	-0.46	-0.81	-1.04	0.02
EPS Growth	-	-	-	-	-	-92.64%
Free Cash Flow	-20.15	-2.02	8.21	-3.46	-1.12	7.09
Free Cash Flow Per Share	-0.83	-0.14	0.68	-0.29	-0.09	0.59
Gross Margin	49.05%	50.83%	55.78%	64.85%	60.41%	64.08%
Operating Margin	-31.88%	-30.86%	-9.40%	-23.59%	-41.02%	4.13%
Profit Margin	-38.29%	-37.08%	-12.56%	-26.59%	-36.37%	0.43%
Free Cash Flow Margin	-46.97%	-4.83%	18.58%	-9.46%	-3.23%	10.42%
EBITDA	-11.64	-10.44	-1.67	-6.15	-11.43	5.99
EBITDA Margin	-27.14%	-24.99%	-3.77%	-16.79%	-32.95%	8.81%
D&A For EBITDA	2.04	2.45	2.48	2.49	2.8	3.18
EBIT	-13.68	-12.89	-4.15	-8.64	-14.23	2.81
EBIT Margin	-31.88%	-30.86%	-9.40%	-23.59%	-41.02%	4.13%
Effective Tax Rate	-	-	-	-	-	75.11%
Revenue as Reported	43.2	48.14	44.21	39.73	35.08	70.79

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.