EMB Mission Bound AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	160.58	92.06	28.86	5.02	3.85	1.07
Revenue Growth (YoY)	140.20%	218.95%	474.64%	30.32%	259.27%	-
Cost of Revenue	-	-	-	-	2.96	-
Gross Profit	160.58	92.06	28.86	5.02	0.89	1.07
Selling, General & Admin	91.67	50.85	39.06	19.98	19.82	5.46
Amortization of Goodwill & Intangibles	-	-	-	-	-	0.02
Other Operating Expenses	35.1	33.75	31.01	16.86	-	-
Operating Expenses	152.47	105.81	81.69	42.62	20.97	5.48
Operating Income	8.1	-13.75	-52.83	-37.6	-20.08	-4.41
Interest Expense	-	-2.1	-2.39	-4.42	-0.94	-0
Interest & Investment Income	2.14	0.45	0.09	-	-	-
Earnings From Equity Investments	-7.57	-1.56	-0.12	-	-	-
Currency Exchange Gain (Loss)	-1.28	-1.28	-0.96	0.45	-0.34	0.11
Other Non Operating Income (Expenses)	-1.9	-1.9	-2.55	-	0	-0
EBT Excluding Unusual Items	-0.5	-20.13	-58.75	-41.57	-21.36	-4.3
Impairment of Goodwill	-	-	-0.59	-	-	-
Asset Writedown	-1.61	-1.61	-5.43	-	-	-
Pretax Income	-2.11	-21.74	-64.78	-41.57	-21.36	-4.3
Income Tax Expense	0.88	0.39	0.12	-	0	-
Net Income	-2.99	-22.13	-64.9	-41.57	-21.36	-4.3
Net Income to Common	-2.99	-22.13	-64.9	-41.57	-21.36	-4.3
Shares Outstanding (Basic)	292	239	114	53	45	25
Shares Outstanding (Diluted)	292	239	114	53	45	25
Shares Change (YoY)	50.20%	109.73%	117.12%	16.97%	79.62%	-
EPS (Basic)	-0.01	-0.09	-0.57	-0.79	-0.48	-0.17
EPS (Diluted)	-0.01	-0.09	-0.57	-0.79	-0.48	-0.17
Free Cash Flow	33.05	2.13	-39.07	-33.74	-17.04	-4.53
Free Cash Flow Per Share	0.11	0.01	-0.34	-0.64	-0.38	-0.18
Gross Margin	100.00%	100.00%	100.00%	100.00%	23.11%	100.00%
Operating Margin	5.05%	-14.93%	-183.01%	-748.56%	-520.92%	-411.24%
Profit Margin	-1.86%	-24.04%	-224.85%	-827.63%	-554.12%	-401.20%
Free Cash Flow Margin	20.58%	2.31%	-135.37%	-671.71%	-442.17%	-421.99%
EBITDA	33.8	7.46	-43.42	-34.07	-18.93	-4.38
EBITDA Margin	21.05%	8.10%	-150.44%	-	-	-
D&A For EBITDA	25.7	21.21	9.4	3.53	1.15	0.03
EBIT	8.1	-13.75	-52.83	-37.6	-20.08	-4.41
EBIT Margin	5.05%	-14.93%	-183.01%	-	-	-
Revenue as Reported	-	-	-	-	3.87	1.19

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