Freemelt Holding AB (publ) (STO:FREEM)

Freemelt Holding AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	57.5	47.59	43.22	51.7	15.61	16.99
Revenue Growth (YoY)	7.17%	10.11%	-16.39%	231.26%	-8.15%	-6.31%
Cost of Revenue	15.53	5.98	8.18	13.72	0.47	3.76
Gross Profit	41.96	41.61	35.04	37.98	15.14	13.23
Selling, General & Admin	73.47	80.35	65.22	56.5	39.86	17.14
Other Operating Expenses	-2.53	-2.22	1.14	-4.16	-1.3	-0.73
Operating Expenses	127.29	132.51	119.07	105.63	68.93	18.82
Operating Income	-85.33	-90.9	-84.02	-67.65	-53.8	-5.58
Interest Expense	-0.13	-0.02	-0.02	-0.01	-0.19	-0.02
Interest & Investment Income	1.31	0.96	1.19	0.06	-	-
Other Non Operating Income (Expenses)	-	-	-	-	-	-0
Pretax Income	-84.15	-89.95	-82.85	-67.59	-53.98	-5.61
Income Tax Expense	-0	-0	0.01	0.01	-6.04	-1.19
Net Income	-84.15	-89.95	-82.86	-67.6	-47.94	-4.41
Net Income to Common	-84.15	-89.95	-82.86	-67.6	-47.94	-4.41
Shares Outstanding (Basic)	109	62	46	37	-	0
Shares Outstanding (Diluted)	109	62	46	37	-	0
Shares Change (YoY)	111.94%	34.88%	25.22%	-	-	-
EPS (Basic)	-0.78	-1.46	-1.81	-1.85	-	-37.55
EPS (Diluted)	-0.78	-1.46	-1.81	-1.85	-	-37.55
Free Cash Flow	-53.1	-45.41	-19.25	-30.84	-41.43	-0.54
Free Cash Flow Per Share	-0.49	-0.73	-0.42	-0.84	-	-4.58
Gross Margin	72.98%	87.43%	81.07%	73.47%	96.99%	77.89%
Operating Margin	-148.41%	-190.99%	-194.40%	-130.85%	-344.73%	-32.87%
Profit Margin	-146.35%	-189.00%	-191.72%	-130.77%	-307.22%	-25.96%
Free Cash Flow Margin	-92.35%	-95.42%	-44.54%	-59.66%	-265.49%	-3.17%
EBITDA	-33.34	-40.89	-34.66	-18.51	-27.26	-3.18
EBITDA Margin	-57.99%	-85.92%	-80.18%	-35.80%	-174.66%	-18.71%
D&A For EBITDA	51.99	50.01	49.37	49.14	26.54	2.41
EBIT	-85.33	-90.9	-84.02	-67.65	-53.8	-5.58
EBIT Margin	-148.41%	-190.99%	-194.40%	-130.85%	-	-32.87%
Revenue as Reported	61.99	50.69	44.09	57.99	17	17.88

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