Havsfrun Investment AB (publ) (STO:HAV.B)

Havsfrun Investment AB Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Other Revenue	13.94	19.27	2.12	4.47	0.68	9.82
Revenue	13.94	19.27	2.12	4.47	0.68	9.82
Revenue Growth (YoY)	120.28%	807.92%	-52.57%	558.91%	-93.08%	-
Gross Profit	13.94	19.27	2.12	4.47	0.68	9.82
Selling, General & Admin	4.55	5.53	5.36	4.94	4.91	5.15
Operating Expenses	4.55	5.53	5.36	4.94	4.91	5.15
Operating Income	9.39	13.74	-3.24	-0.47	-4.24	4.67
Interest Expense	-	-	-0	-	-	-
Interest & Investment Income	0.79	0.99	2.39	2.81	0.68	0.01
Other Non Operating Income (Expenses)	-1.77	-1.77	-1.67	-1.36	-1.47	-1.29
Pretax Income	8.41	12.95	-2.52	0.98	-5.03	3.4
Net Income	8.41	12.95	-2.52	0.98	-5.03	3.4
Net Income to Common	8.41	12.95	-2.52	0.98	-5.03	3.4
Shares Outstanding (Basic)	12	12	12	12	12	12
Shares Outstanding (Diluted)	12	12	12	12	12	12
EPS (Basic)	0.69	1.07	-0.21	0.08	-0.42	0.28
EPS (Diluted)	0.69	1.07	-0.21	0.08	-0.42	0.28
Free Cash Flow	-26.05	13.62	-8.32	-0.74	10.68	-3.67
Free Cash Flow Per Share	-2.15	1.13	-0.69	-0.06	0.88	-0.30
Dividend Per Share	1.000	1.000	1.000	1.000	1.000	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	67.36%	71.30%	-152.73%	-10.46%	-623.71%	47.57%
Profit Margin	60.32%	67.21%	-118.80%	21.90%	-740.21%	34.59%
Free Cash Flow Margin	-186.96%	70.68%	-392.22%	-16.61%	1572.31%	-37.35%
EBITDA	-	13.75	-3.23	-0.46	-4.22	4.68
EBITDA Margin	-	71.35%	-152.21%	-10.21%	-	47.68%
D&A For EBITDA	-	0.01	0.01	0.01	0.01	0.01
EBIT	9.39	13.74	-3.24	-0.47	-4.24	4.67
EBIT Margin	67.36%	71.30%	-152.73%	-10.46%	-	47.57%

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