Goodbye Kansas 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	175.82	172.56	284.19	301.02	284.67
Other Revenue	-	-	-	-	0
Revenue	175.82	172.56	284.19	301.02	284.68
Revenue Growth (YoY)	1.89%	-39.28%	-5.59%	5.74%	50.28%
Cost of Revenue	39.61	34.33	77.57	81.98	70.31
Gross Profit	136.22	138.23	206.62	219.04	214.36
Selling, General & Admin	164.36	182.58	247.67	271.28	282.74
Other Operating Expenses	0.48	-1.68	-24.11	-4.88	-7.15
Operating Expenses	166.51	188.08	422.95	336.75	348.67
Operating Income	-30.3	-49.86	-216.33	-117.71	-134.31
Interest Expense	-3.07	-2.07	-8.14	-14.02	-12.28
Interest & Investment Income	0.03	3.23	3.19	0	2.01
Earnings From Equity Investments	-	-	-	-0	-
Other Non Operating Income (Expenses)	-	-	-	-	0
EBT Excluding Unusual Items	-33.34	-48.7	-221.27	-131.74	-144.58
Gain (Loss) on Sale of Investments	-1.78	-3.77	107.03	0.93	-6.01
Pretax Income	-35.12	-52.47	-114.24	-130.81	-150.59
Income Tax Expense	-	-	-5.15	-4.4	-0.24
Earnings From Continuing Operations	-35.12	-52.47	-109.09	-126.41	-150.35
Minority Interest in Earnings	-	-	-	-	2.54
Net Income	-35.12	-52.47	-109.09	-126.41	-147.81
Net Income to Common	-35.12	-52.47	-109.09	-126.41	-147.81
Shares Outstanding (Basic)	37	22	0	0	-
Shares Outstanding (Diluted)	37	22	0	0	-
Shares Change (YoY)	71.08%	9782.48%	1041.56%	-	-
EPS (Basic)	-0.94	-2.39	-492.02	-6508.21	-
EPS (Diluted)	-0.94	-2.39	-492.02	-6508.21	-
Free Cash Flow	-18.05	-41.52	-61.2	-36.47	-2.69
Free Cash Flow Per Share	-0.48	-1.90	-275.99	-1877.67	-
Gross Margin	77.47%	80.10%	72.70%	72.77%	75.30%
Operating Margin	-17.23%	-28.89%	-76.12%	-39.11%	-47.18%
Profit Margin	-19.97%	-30.40%	-38.39%	-41.99%	-51.92%
Free Cash Flow Margin	-10.26%	-24.06%	-21.53%	-12.12%	-0.94%
EBITDA	-28.62	-48.05	-184	-68.92	-89.44
EBITDA Margin	-16.28%	-27.84%	-64.74%	-22.89%	-31.42%
D&A For EBITDA	1.67	1.81	32.33	48.79	44.88
EBIT	-30.3	-49.86	-216.33	-117.71	-134.31
EBIT Margin	-17.23%	-28.89%	-76.12%	-39.11%	-47.18%
Revenue as Reported	180.39	175.32	308.3	309.07	292.6

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