Guideline Geo 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	FY 2021
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	Dec '21 Dec 31, 2021
Revenue	201.36	201.36	195.03	208.87	180.43	151.54
Revenue Growth (YoY)	-4.00%	3.24%	-6.63%	15.77%	19.06%	34.28%
Cost of Revenue	77.42	71.57	64.66	71.7	68.12	61.71
Gross Profit	123.93	129.79	130.37	137.17	112.3	89.83
Selling, General & Admin	117.57	117.61	117.39	113	95.75	84.19
Other Operating Expenses	-6.83	-0.46	-5.7	3.19	2.11	-1.55
Operating Expenses	127.32	135.01	128.87	126.57	113.63	93.34
Operating Income	-3.38	-5.23	1.5	10.6	-1.33	-3.51
Interest Expense	-0.58	-1.64	-0.91	-0.36	-0.26	-0.24
Interest & Investment Income	1.21	0.27	0.67	0.31	0.06	0.24
Currency Exchange Gain (Loss)	0.34	0.34	2.31	8.6	8.29	2.17
Other Non Operating Income (Expenses)	7	7	-	-	-	0
EBT Excluding Unusual Items	4.59	0.75	3.56	19.15	6.76	-1.34
Pretax Income	4.59	0.75	3.56	19.15	6.76	-1.34
Income Tax Expense	1.47	1.15	0.26	4.35	1.23	0.03
Net Income	3.13	-0.41	3.3	14.8	5.53	-1.38
Net Income to Common	3.13	-0.41	3.3	14.8	5.53	-1.38
Net Income Growth	-46.16%	-	-77.69%	167.61%	-	-
Shares Outstanding (Basic)	11	11	11	11	11	11
Shares Outstanding (Diluted)	11	11	11	11	11	11
Shares Change (YoY)	-	-	0.36%	-	0.71%	-
EPS (Basic)	0.29	-0.04	0.30	1.36	0.51	-0.13
EPS (Diluted)	0.29	-0.04	0.30	1.36	0.51	-0.13
EPS Growth	-46.16%	-	-77.77%	167.61%	-	-
Free Cash Flow	4.37	4.86	7.22	13.11	14.21	-5.47
Free Cash Flow Per Share	0.40	0.45	0.66	1.21	1.31	-0.51
Gross Margin	61.55%	64.46%	66.84%	65.67%	62.24%	59.28%
Operating Margin	-1.68%	-2.60%	0.77%	5.07%	-0.74%	-2.32%
Profit Margin	1.55%	-0.20%	1.69%	7.08%	3.06%	-0.91%
Free Cash Flow Margin	2.17%	2.41%	3.70%	6.28%	7.88%	-3.61%
EBITDA	-0.3	-0.86	4.6	13.01	0.69	-1.77
EBITDA Margin	-0.15%	-0.43%	2.36%	6.23%	0.39%	-1.17%
D&A For EBITDA	3.08	4.37	3.1	2.41	2.02	1.75
EBIT	-3.38	-5.23	1.5	10.6	-1.33	-3.51
EBIT Margin	-1.68%	-2.60%	0.77%	5.07%	-0.74%	-2.32%
Effective Tax Rate	31.93%	154.36%	7.22%	22.70%	18.14%	-
Revenue as Reported	219.63	217.5	200.13	217.58	196.53	165.37

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