Ework 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
Other Revenue	-	-	-	-0	0
Revenue	13,741	15,764	17,209	16,070	13,189
Revenue Growth (YoY)	-12.84%	-8.40%	7.09%	21.85%	7.77%
Cost of Revenue	13,434	15,424	16,844	15,731	12,936
Gross Profit	306.88	340.27	365.11	339.32	252.8
Selling, General & Admin	120.08	106.02	129.23	125.78	91.58
Other Operating Expenses	-	-	-	-0.08	-0.12
Operating Expenses	183.95	150.23	170.41	156.26	126.03
Operating Income	122.92	190.04	194.7	183.06	126.77
Interest Expense	-27.75	-24.08	-38.2	-6.56	-4.2
Interest & Investment Income	-	4.55	6.72	0.49	0
Currency Exchange Gain (Loss)	-	4.62	3.58	-1.4	1.72
Other Non Operating Income (Expenses)	-0	-	0	-	-
EBT Excluding Unusual Items	95.17	175.13	166.8	175.59	124.3
Pretax Income	95.17	175.13	166.8	175.59	124.3
Income Tax Expense	18.95	36.62	37.77	36.4	26.31
Net Income	76.23	138.51	129.03	139.19	97.99
Net Income to Common	76.23	138.51	129.03	139.19	97.99
Net Income Growth	-44.96%	7.35%	-7.30%	42.05%	41.32%
Shares Outstanding (Basic)	17	17	17	17	17
Shares Outstanding (Diluted)	17	17	17	17	17
Shares Change (YoY)	-	-	-	0.23%	0.04%
EPS (Basic)	4.41	8.01	7.46	8.07	5.68
EPS (Diluted)	4.41	8.01	7.46	8.05	5.68
EPS Growth	-44.95%	7.37%	-7.33%	41.73%	41.29%
Free Cash Flow	122.79	175.85	161.54	100.62	67.99
Free Cash Flow Per Share	7.10	10.17	9.34	5.82	3.94
Dividend Per Share	4.000	7.000	7.000	6.500	5.000
Dividend Growth	-42.86%	-	7.69%	30.00%	11.11%
Gross Margin	2.23%	2.16%	2.12%	2.11%	1.92%
Operating Margin	0.90%	1.21%	1.13%	1.14%	0.96%
Profit Margin	0.56%	0.88%	0.75%	0.87%	0.74%
Free Cash Flow Margin	0.89%	1.12%	0.94%	0.63%	0.52%
EBITDA	186.8	194.04	199.46	186.18	128.69
EBITDA Margin	1.36%	1.23%	1.16%	1.16%	0.98%
D&A For EBITDA	63.87	4	4.76	3.12	1.92
EBIT	122.92	190.04	194.7	183.06	126.77
EBIT Margin	0.90%	1.21%	1.13%	1.14%	0.96%
Effective Tax Rate	19.91%	20.91%	22.65%	20.73%	21.17%
Revenue as Reported	13,741	15,764	17,209	16,070	13,189

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