CDON 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	444	435.2	468.7	461.2	542.2
Revenue Growth (YoY)	2.02%	-7.15%	1.63%	-14.94%	-32.02%
Cost of Revenue	78.4	102.2	145.3	234.1	315.3
Gross Profit	365.6	333	323.4	227.1	226.9
Selling, General & Admin	421.9	428.8	377.2	354.1	288.4
Other Operating Expenses	-1.3	-3.6	-0.4	-	-
Operating Expenses	420.6	425.2	376.8	354.1	288.4
Operating Income	-55	-92.2	-53.4	-127	-61.5
Interest Expense	-	-4.2	-2.1	-0.1	-0.1
Interest & Investment Income	0.9	3.9	1.8	0.2	-
Earnings From Equity Investments	-	-	-0.9	-15.4	-0.8
Currency Exchange Gain (Loss)	-	-0.6	-4.1	1.6	-0.1
Other Non Operating Income (Expenses)	-	0.1	0.3	-0.2	0.2
EBT Excluding Unusual Items	-54.1	-93	-58.4	-140.9	-62.3
Impairment of Goodwill	-	-	-	-6.6	-
Gain (Loss) on Sale of Investments	-	-	-10.1	-	-
Asset Writedown	-	-18.7	-	-4.4	-0.3
Pretax Income	-54.1	-111.7	-68.5	-151.9	-62.6
Income Tax Expense	2.7	-0.8	0.1	-	-
Earnings From Continuing Operations	-56.8	-110.9	-68.6	-151.9	-62.6
Net Income to Company	-56.8	-110.9	-68.6	-151.9	-62.6
Minority Interest in Earnings	-	-	-	2	-
Net Income	-56.8	-110.9	-68.6	-149.9	-62.6
Net Income to Common	-56.8	-110.9	-68.6	-149.9	-62.6
Shares Outstanding (Basic)	11	11	9	6	6
Shares Outstanding (Diluted)	11	11	9	6	6
Shares Change (YoY)	1.60%	13.68%	46.77%	4.84%	285.55%
EPS (Basic)	-5.20	-10.31	-7.25	-23.25	-10.18
EPS (Diluted)	-5.20	-10.31	-7.25	-23.25	-10.18
Free Cash Flow	-12.1	15	-1	-56.8	-106.3
Free Cash Flow Per Share	-1.11	1.39	-0.11	-8.81	-17.29
Gross Margin	82.34%	76.52%	69.00%	49.24%	41.85%
Operating Margin	-12.39%	-21.19%	-11.39%	-27.54%	-11.34%
Profit Margin	-12.79%	-25.48%	-14.64%	-32.50%	-11.55%
Free Cash Flow Margin	-2.73%	3.45%	-0.21%	-12.32%	-19.61%
EBITDA	11.67	-24.7	-5.1	-122.4	-60.5
EBITDA Margin	2.63%	-5.68%	-1.09%	-26.54%	-11.16%
D&A For EBITDA	66.67	67.5	48.3	4.6	1
EBIT	-55	-92.2	-53.4	-127	-61.5
EBIT Margin	-12.39%	-21.19%	-11.39%	-27.54%	-11.34%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.