Tobii AB (publ) (TBIIF)

Tobii AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	834	857	758	776	616
Revenue Growth (YoY)	-2.68%	13.06%	-2.32%	25.97%	6.57%
Cost of Revenue	166	169	191	186	172
Gross Profit	668	688	567	590	444
Selling, General & Admin	355	444	472	457	377
Research & Development	616	363	278	278	271
Other Operating Expenses	-109	-9	-8	-14	-14
Operating Expenses	862	798	742	721	634
Operating Income	-194	-110	-175	-131	-190
Interest Expense	-47	-54	-15	-6	-16
Interest & Investment Income	1	6	7	1	1
Currency Exchange Gain (Loss)	61	-7	-14	38	23
Other Non Operating Income (Expenses)	-32	-3	-1	-1	1
EBT Excluding Unusual Items	-211	-168	-198	-99	-181
Other Unusual Items	-	-	-	-	1
Pretax Income	-211	-168	-198	-99	-180
Income Tax Expense	6	9	1	-	3
Earnings From Continuing Operations	-217	-177	-199	-99	-183
Earnings From Discontinued Operations	-	-	-	-1	3,330
Net Income to Company	-217	-177	-199	-100	3,147
Net Income	-217	-177	-199	-100	3,147
Preferred Dividends & Other Adjustments	-	-	-	-	1
Net Income to Common	-217	-177	-199	-100	3,146
Shares Outstanding (Basic)	234	199	106	106	100
Shares Outstanding (Diluted)	234	200	106	106	100
Shares Change (YoY)	17.29%	88.34%	0.27%	5.35%	1.29%
EPS (Basic)	-0.93	-0.89	-1.88	-0.95	31.36
EPS (Diluted)	-0.93	-0.89	-1.88	-0.95	31.36
Free Cash Flow	85	5	83	134	25
Free Cash Flow Per Share	0.36	0.03	0.78	1.27	0.25
Gross Margin	80.10%	80.28%	74.80%	76.03%	72.08%
Operating Margin	-23.26%	-12.83%	-23.09%	-16.88%	-30.84%
Profit Margin	-26.02%	-20.65%	-26.25%	-12.89%	510.71%
Free Cash Flow Margin	10.19%	0.58%	10.95%	17.27%	4.06%
EBITDA	281	-78	-159	-120	-56
EBITDA Margin	33.69%	-9.10%	-20.98%	-15.46%	-9.09%
D&A For EBITDA	475	32	16	11	134
EBIT	-194	-110	-175	-131	-190
EBIT Margin	-23.26%	-12.83%	-23.09%	-16.88%	-30.84%

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