Advenica AB 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
Revenue	203.29	162.17	148.86	118.41	101.26
Revenue Growth (YoY)	25.36%	8.94%	25.72%	16.93%	20.03%
Cost of Revenue	94.37	71.77	62.51	48.63	29.35
Gross Profit	108.92	90.4	86.35	69.78	71.91
Selling, General & Admin	61.99	57.2	55.43	46.92	42.84
Research & Development	30.13	28.95	36.45	25.63	47.69
Other Operating Expenses	-1.92	-1.78	-0.1	-0.89	-1.84
Operating Expenses	90.2	84.37	91.77	71.66	88.69
Operating Income	18.72	6.03	-5.42	-1.88	-16.78
Interest Expense	-2.51	-1.24	-0.86	-1.33	-1.13
Interest & Investment Income	1.29	2.15	1.73	0.07	-
Currency Exchange Gain (Loss)	-	0.75	0.01	1.33	-0.01
Other Non Operating Income (Expenses)	-	0	-	-	-0.34
EBT Excluding Unusual Items	17.5	7.69	-4.53	-1.81	-18.26
Gain (Loss) on Sale of Assets	-	0.26	0.52	-	-
Other Unusual Items	-	-	-	0.25	1.24
Pretax Income	17.5	7.95	-4.01	-1.56	-17.02
Income Tax Expense	0.93	-0.1	0.1	0.43	-
Net Income	16.57	8.05	-4.12	-1.99	-17.02
Net Income to Common	16.57	8.05	-4.12	-1.99	-17.02
Net Income Growth	105.88%	-	-	-	-
Shares Outstanding (Basic)	44	44	44	40	37
Shares Outstanding (Diluted)	44	44	44	40	37
Shares Change (YoY)	-	-	9.09%	10.00%	32.67%
EPS (Basic)	0.38	0.18	-0.09	-0.05	-0.46
EPS (Diluted)	0.38	0.18	-0.09	-0.05	-0.46
EPS Growth	105.88%	-	-	-	-
Free Cash Flow	-2.77	50.94	-2.57	23.96	-32.79
Free Cash Flow Per Share	-0.06	1.16	-0.06	0.59	-0.89
Dividend Per Share	0.140	0.090	-	-	-
Dividend Growth	55.56%	-	-	-	-
Gross Margin	53.58%	55.74%	58.01%	58.93%	71.01%
Operating Margin	9.21%	3.72%	-3.64%	-1.59%	-16.57%
Profit Margin	8.15%	4.96%	-2.76%	-1.68%	-16.80%
Free Cash Flow Margin	-1.36%	31.41%	-1.73%	20.23%	-32.38%
EBITDA	28.49	7.16	-4.55	-1.21	-16.53
EBITDA Margin	14.02%	4.42%	-3.05%	-1.02%	-16.32%
D&A For EBITDA	9.77	1.14	0.87	0.67	0.25
EBIT	18.72	6.03	-5.42	-1.88	-16.78
EBIT Margin	9.21%	3.72%	-3.64%	-1.59%	-16.57%
Effective Tax Rate	5.33%	-	-	-	-

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