Binero Group 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
Operating Revenue	479.5	416.38	327.02	103.58	52.45
Revenue	479.5	416.38	327.02	103.58	52.45
Revenue Growth (YoY)	15.16%	27.33%	215.73%	97.46%	14.77%
Cost of Revenue	134	373.74	282.24	48.56	21.97
Gross Profit	345.5	42.64	44.78	55.02	30.48
Selling, General & Admin	324.2	23.78	18.78	56.49	38.2
Amortization of Goodwill & Intangibles	9.7	0.94	-	-	-
Other Operating Expenses	-	2.21	-0.27	-0.66	-0.02
Operating Expenses	349.6	38.89	20.66	71.33	48.54
Operating Income	-4.1	3.75	24.12	-16.3	-18.06
Interest Expense	-17.9	-2.88	-0.57	-1.82	-0.9
Interest & Investment Income	0.3	14.71	1.34	0.05	-
Earnings From Equity Investments	-	-0.03	-	-	-
Currency Exchange Gain (Loss)	-	0.48	-0.25	-0.13	-0.01
Other Non Operating Income (Expenses)	1.8	-	-49.17	-	-
EBT Excluding Unusual Items	-19.9	16.03	-24.52	-18.21	-18.96
Merger & Restructuring Charges	-6.8	-	-	-	-
Impairment of Goodwill	-22.1	-	-	-0.1	-
Pretax Income	-48.8	16.03	-24.52	-18.31	-18.96
Income Tax Expense	0.9	3.17	4.59	-0.04	0.13
Earnings From Continuing Operations	-49.7	12.86	-29.12	-18.27	-19.1
Net Income to Company	-49.7	12.86	-29.12	-18.27	-19.1
Net Income	-49.7	12.86	-29.12	-18.27	-19.1
Net Income to Common	-49.7	12.86	-29.12	-18.27	-19.1
Shares Outstanding (Basic)	123	114	82	32	22
Shares Outstanding (Diluted)	123	114	82	32	22
Shares Change (YoY)	7.90%	38.56%	161.71%	44.39%	9.74%
EPS (Basic)	-0.40	0.11	-0.35	-0.58	-0.87
EPS (Diluted)	-0.40	0.11	-0.35	-0.58	-0.87
Free Cash Flow	1.6	-7.93	68.5	-2.36	-15.5
Free Cash Flow Per Share	0.01	-0.07	0.83	-0.07	-0.71
Gross Margin	72.05%	10.24%	13.69%	53.12%	58.11%
Operating Margin	-0.85%	0.90%	7.38%	-15.74%	-34.42%
Profit Margin	-10.37%	3.09%	-8.90%	-17.63%	-36.41%
Free Cash Flow Margin	0.33%	-1.91%	20.95%	-2.28%	-29.55%
EBITDA	21.3	16.65	24.4	-13.02	-13.81
EBITDA Margin	4.44%	4.00%	7.46%	-12.57%	-26.33%
D&A For EBITDA	25.4	12.9	0.27	3.29	4.24
EBIT	-4.1	3.75	24.12	-16.3	-18.06
EBIT Margin	-0.85%	0.90%	7.38%	-15.74%	-34.42%
Effective Tax Rate	-	19.76%	-	-	-
Revenue as Reported	481.2	417.21	328.43	104.26	52.52

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