Fragbite Group 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
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
Revenue	112.47	156.23	270.26	265.94	265.1
Revenue Growth (YoY)	-52.62%	-42.19%	1.63%	0.32%	-
Cost of Revenue	69.5	94.88	146.73	161.3	192.39
Gross Profit	42.97	61.35	123.53	104.64	72.71
Selling, General & Admin	45.01	59.47	115.74	88.45	60.8
Depreciation & Amortization Expenses	77.69	93.25	149.55	112.92	95.13
Total Operating Expenses	122.7	152.71	265.29	201.37	155.93
Operating Income	-79.73	-91.36	-141.76	-96.73	-83.22
Interest Income	-	109.1	-	-	-
Interest Expense	-	-8.82	-	-	-
Other Non-Operating Income (Expense)	99	-	15.83	48.53	-13.11
Total Non-Operating Income (Expense)	99	100.28	15.83	48.53	-13.11
Pretax Income	19.26	8.91	-125.93	-48.2	-96.33
Provision for Income Taxes	2.11	2.11	3.05	4.95	6.78
Net Income	17.88	6.8	-128.98	-53.15	-103.11
Minority Interest in Earnings	-	-0.82	-	-	-
Net Income to Common	17.88	7.62	-128.98	-53.15	-103.11
Shares Outstanding (Basic)	8	8	7	0	0
Shares Outstanding (Diluted)	8	9	7	0	0
Shares Change (YoY)	72.69%	35.08%	2640.56%	32.71%	-
EPS (Basic)	1.55	0.94	-19.02	-245.00	-570.00
EPS (Diluted)	1.55	0.94	-19.02	-245.00	-570.00
Free Cash Flow	-10.72	98.35	-8.96	-1.91	42.79
Free Cash Flow Per Share	-1.34	10.72	-1.32	-7.69	229.20
Gross Margin	38.20%	39.27%	45.71%	39.35%	27.43%
Operating Margin	-70.89%	-58.48%	-52.45%	-36.37%	-31.39%
Profit Margin	15.90%	4.35%	-47.73%	-19.98%	-38.90%
FCF Margin	-9.53%	62.95%	-3.32%	-0.72%	16.14%
EBITDA	-2.05	-3.47	-12.26	-37.42	22.34
EBITDA Margin	-1.82%	-2.22%	-4.54%	-14.07%	8.43%
EBIT	-79.73	-91.36	-141.76	-96.73	-83.22
EBIT Margin	-70.89%	-58.48%	-52.45%	-36.37%	-31.39%
Effective Tax Rate	10.97%	23.70%	-2.42%	-10.28%	-7.04%