Gaming Corps 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
Revenue	60.17	40.04	31.48	12.63	2.42
Revenue Growth	50.28%	27.17%	149.21%	422.55%	152.37%
Gross Profit	60.17	40.04	31.48	12.63	2.42
Selling, General & Admin	85.28	63.09	51.75	35.53	22.79
Depreciation & Amortization Expenses	5.66	1.81	1.95	1.94	1.87
Other Operating Expenses	0.36	0.23	0.25	0.03	0.22
Total Operating Expenses	91.31	65.14	53.95	37.5	24.88
Operating Income	-31.14	-25.1	-22.46	-24.87	-22.46
Interest Expense	-1.27	-2.03	-0.73	-0.2	-0.09
Other Non-Operating Income (Expense)	-8.19	3.43	-0.89	0.62	0.18
Total Non-Operating Income (Expense)	-9.46	1.4	-1.62	0.43	0.1
Pretax Income	-40.6	-23.7	-24.08	-24.44	-22.36
Net Income	-40.6	-23.7	-24.08	-24.44	-22.36
Net Income to Common	-40.6	-23.7	-24.08	-24.44	-22.36
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	142	73	59	51	44
Shares Outstanding (Diluted)	142	73	59	51	44
Shares Change	94.60%	22.73%	17.42%	16.28%	26.59%
EPS (Basic)	-0.29	-0.32	-0.41	-0.48	-0.51
EPS (Diluted)	-0.29	-0.32	-0.41	-0.48	-0.51
EPS Growth	-	-	-	-	-
Free Cash Flow	-22.16	-21.76	-22.58	-24	-22.01
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Per Share	-0.16	-0.30	-0.38	-0.47	-0.51
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-51.75%	-62.69%	-71.36%	-196.84%	-929.06%
Profit Margin	-67.48%	-59.19%	-76.49%	-193.46%	-925.08%
FCF Margin	-36.82%	-54.35%	-71.73%	-189.97%	-910.41%
EBITDA	-31.14	-25.1	-20.51	-24.87	-22.46
EBITDA Margin	-51.75%	-62.69%	-65.16%	-196.84%	-929.06%
EBIT	-31.14	-25.1	-22.46	-24.87	-22.46
EBIT Margin	-51.75%	-62.69%	-71.36%	-196.84%	-929.06%