Fragbite 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	155.29	265.09	265.24	265.1	130.8
Revenue	155.29	265.09	265.24	265.1	130.8
Revenue Growth (YoY)	-41.42%	-0.06%	0.05%	102.68%	1124.36%
Cost of Revenue	94.88	146.73	161.3	192.39	88.01
Gross Profit	60.41	118.36	103.94	72.71	42.79
Selling, General & Admin	59.47	115.74	88.45	60.8	36.63
Amortization of Goodwill & Intangibles	92.99	-	-	-	-
Other Operating Expenses	-0.94	-5.17	-0.7	-0	-0.01
Operating Expenses	151.77	260.12	200.67	148.29	80.9
Operating Income	-91.36	-141.76	-96.73	-75.59	-38.12
Interest Expense	-	-5.94	-4.32	-1.96	-0.44
Interest & Investment Income	100.28	-	0.18	-	-
Currency Exchange Gain (Loss)	-	-13.78	22.83	-10.43	-0.29
Other Non Operating Income (Expenses)	-	35.54	29.86	-0.71	-0
EBT Excluding Unusual Items	8.91	-125.93	-48.2	-88.69	-38.85
Asset Writedown	-	-	-	-7.64	-7.34
Pretax Income	8.91	-125.93	-48.2	-96.33	-46.19
Income Tax Expense	2.11	3.05	4.95	6.78	4.21
Earnings From Continuing Operations	6.8	-128.98	-53.15	-103.11	-50.4
Minority Interest in Earnings	0.82	-	-	-	-
Net Income	7.62	-128.98	-53.15	-103.11	-50.4
Net Income to Common	7.62	-128.98	-53.15	-103.11	-50.4
Shares Outstanding (Basic)	7	7	0	0	0
Shares Outstanding (Diluted)	7	7	0	0	0
Shares Change (YoY)	8.18%	3025.13%	21.99%	40.96%	-
EPS (Basic)	1.04	-19.02	-244.87	-579.54	-399.27
EPS (Diluted)	1.04	-19.02	-244.87	-579.54	-399.27
Free Cash Flow	-41.04	-8.96	-1.91	42.79	3.57
Free Cash Flow Per Share	-5.59	-1.32	-8.78	240.49	28.27
Gross Margin	38.90%	44.65%	39.19%	27.43%	32.71%
Operating Margin	-58.83%	-53.48%	-36.47%	-28.51%	-29.14%
Profit Margin	4.91%	-48.66%	-20.04%	-38.90%	-38.53%
Free Cash Flow Margin	-26.43%	-3.38%	-0.72%	16.14%	2.73%
EBITDA	1.88	-2.44	8.88	7.88	-2.85
EBITDA Margin	1.21%	-0.92%	3.35%	2.97%	-2.18%
D&A For EBITDA	93.25	139.32	105.61	83.46	35.26
EBIT	-91.36	-141.76	-96.73	-75.59	-38.12
EBIT Margin	-58.83%	-53.48%	-36.47%	-28.51%	-29.14%
Effective Tax Rate	23.70%	-	-	-	-
Revenue as Reported	156.23	270.26	265.94	265.1	130.81

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