NGM:SENS Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	-2.55	20.15	11.97	15.46	32.24
Revenue	-2.55	20.15	11.97	15.46	32.24
Revenue Growth (YoY)	-	68.34%	-22.55%	-52.06%	-63.13%
Cost of Revenue	-5	6.93	4.45	10.1	26.6
Gross Profit	2.45	13.23	7.52	5.36	5.65
Selling, General & Admin	11.13	23.12	10.53	18.29	33.52
Other Operating Expenses	0.3	-0.32	-0.25	0.22	-1.48
Operating Expenses	19.76	30.76	20.25	30.96	41.95
Operating Income	-17.31	-17.54	-12.73	-25.61	-36.3
Interest Expense	-13.53	-12.33	-6.17	-1.71	-2.31
Interest & Investment Income	0.03	0.01	0.05	0.02	0.02
Earnings From Equity Investments	-0.51	11.24	4.45	-	49.91
EBT Excluding Unusual Items	-31.32	-18.61	-14.39	-27.3	11.32
Impairment of Goodwill	-	-	-	-	-4.81
Gain (Loss) on Sale of Investments	-	-	-	-	-49.91
Gain (Loss) on Sale of Assets	-	-	-	1.02	3.41
Pretax Income	-31.32	-18.61	-14.39	-26.28	-39.99
Earnings From Continuing Operations	-31.32	-18.61	-14.39	-26.28	-39.99
Minority Interest in Earnings	-	0.94	-	-	-
Net Income	-31.32	-17.67	-14.39	-26.28	-39.99
Net Income to Common	-31.32	-17.67	-14.39	-26.28	-39.99
Shares Outstanding (Basic)	235	235	235	235	220
Shares Outstanding (Diluted)	235	235	235	235	220
Shares Change (YoY)	-	-	-	6.69%	1364.46%
EPS (Basic)	-0.13	-0.08	-0.06	-0.11	-0.18
EPS (Diluted)	-0.13	-0.08	-0.06	-0.11	-0.18
Free Cash Flow	-1.38	-15.65	-4.18	-21.25	-64.66
Free Cash Flow Per Share	-0.01	-0.07	-0.02	-0.09	-0.29
Gross Margin	-	65.63%	62.81%	34.65%	17.51%
Operating Margin	-	-87.02%	-106.35%	-165.66%	-112.59%
Profit Margin	-	-87.67%	-120.23%	-170.00%	-124.02%
Free Cash Flow Margin	-	-77.68%	-34.88%	-137.50%	-200.54%
EBITDA	-8.99	-10.06	-2.76	-13	-26.45
EBITDA Margin	-	-49.90%	-23.06%	-84.10%	-82.04%
D&A For EBITDA	8.32	7.48	9.97	12.61	9.85
EBIT	-17.31	-17.54	-12.73	-25.61	-36.3
EBIT Margin	-	-87.02%	-106.35%	-165.66%	-112.59%
Revenue as Reported	-2.47	20.88	12.41	16.83	37.13

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