FSport AB (publ) (STO:FSPORT)

FSport AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	1.87	4.47	4.67	7.13	3.6
Other Revenue	0	-	-	-	-
Revenue	1.87	4.47	4.67	7.13	3.6
Revenue Growth (YoY)	-58.25%	-4.12%	-34.59%	97.95%	26.66%
Cost of Revenue	0.97	1.56	2.51	3.85	1.38
Gross Profit	0.9	2.92	2.16	3.28	2.22
Selling, General & Admin	5.19	4.82	7.71	14.62	15.52
Other Operating Expenses	-4.43	0	0.06	-0.09	-0.53
Operating Expenses	2.69	8.12	11.21	17.84	17.86
Operating Income	-1.79	-5.2	-9.05	-14.56	-15.64
Interest Expense	-	-0	-0	-0	-0.01
Interest & Investment Income	0.08	0.01	0.01	0.03	-
Other Non Operating Income (Expenses)	-	-0	-	0	-
EBT Excluding Unusual Items	-1.71	-5.19	-9.04	-14.53	-15.65
Asset Writedown	-	-0.62	-4.68	-4.6	-
Pretax Income	-1.71	-5.81	-13.72	-19.13	-15.65
Net Income	-1.71	-5.81	-13.72	-19.13	-15.65
Net Income to Common	-1.71	-5.81	-13.72	-19.13	-15.65
Shares Outstanding (Basic)	153	93	35	19	19
Shares Outstanding (Diluted)	153	93	35	19	19
Shares Change (YoY)	64.82%	167.93%	80.02%	-	256.35%
EPS (Basic)	-0.01	-0.06	-0.40	-0.99	-0.81
EPS (Diluted)	-0.01	-0.06	-0.40	-0.99	-0.81
Gross Margin	48.07%	65.18%	46.31%	46.02%	61.71%
Operating Margin	-95.66%	-116.32%	-193.89%	-204.08%	-433.86%
Profit Margin	-91.27%	-129.95%	-294.02%	-268.11%	-434.23%
EBITDA	0.13	-3.98	-7.68	-13.19	-14.35
EBITDA Margin	7.07%	-89.00%	-164.53%	-184.88%	-
D&A For EBITDA	1.92	1.22	1.37	1.37	1.29
EBIT	-1.79	-5.2	-9.05	-14.56	-15.64
EBIT Margin	-95.66%	-116.32%	-193.89%	-204.08%	-
Revenue as Reported	6.33	4.51	4.67	7.22	4.14

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