Flowscape Technology AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	51.95	50.77	53.05	59.17	49.16	39.84
Revenue Growth (YoY)	-3.07%	-4.30%	-10.34%	20.37%	23.38%	-8.12%
Cost of Revenue	7.49	7.19	11.55	14.51	13.51	8.07
Gross Profit	44.46	43.58	41.5	44.66	35.65	31.78
Selling, General & Admin	32.37	32.17	35.36	36.13	37.12	30.16
Depreciation & Amortization Expenses	8.21	8.37	8.45	9.88	23.18	23.65
Other Operating Expenses	0.47	0.87	0.6	0.96	0.9	0.26
Total Operating Expenses	41.05	41.41	44.4	46.96	61.2	54.07
Operating Income	6.83	2.17	-2.91	-2.3	-25.55	-22.29
Interest Income	-	-	0	0.02	0	-
Interest Expense	-0.01	-	-0	-0	-0.02	-0.1
Total Non-Operating Income (Expense)	-0.01	-	0	0.02	-0.02	-0.1
Pretax Income	3.4	2.17	-2.91	-2.28	-25.57	-22.39
Net Income	3.4	2.17	-2.91	-2.28	-25.57	-22.39
Net Income to Common	3.4	2.17	-2.91	-2.28	-25.57	-22.39
Shares Outstanding (Basic)	20	20	20	20	20	22
Shares Outstanding (Diluted)	20	20	20	20	20	22
Shares Change (YoY)	0.90%	-0.31%	-0.18%	0.36%	-12.47%	-6.08%
EPS (Basic)	0.17	0.11	-0.15	-0.12	-1.30	-1.00
EPS (Diluted)	0.17	0.11	-0.15	-0.12	-1.30	-1.00
Free Cash Flow	4.44	2.27	8.43	6.84	-1.7	9.89
Free Cash Flow Growth	95.20%	-73.04%	23.25%	-	-	-
Free Cash Flow Per Share	0.23	0.12	0.43	0.35	-0.09	0.44
Gross Margin	85.59%	85.83%	78.23%	75.48%	72.52%	79.75%
Operating Margin	13.15%	4.28%	-5.48%	-3.89%	-51.97%	-55.95%
Profit Margin	6.55%	4.28%	-5.48%	-3.86%	-52.02%	-56.19%
FCF Margin	8.54%	4.48%	15.89%	11.56%	-3.46%	24.83%
EBITDA	6.83	10.54	5.54	7.58	-4.1	1.36
EBITDA Margin	13.15%	20.77%	10.45%	12.81%	-8.33%	3.40%
EBIT	6.83	2.17	-2.91	-2.3	-25.55	-22.29
EBIT Margin	13.15%	4.28%	-5.48%	-3.89%	-51.97%	-55.95%