Hedera Group 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
Operating Revenue	504.02	516.32	553.5	678.28	453.91	246.97
Other Revenue	-0.8	-	2.71	-	-	-
Revenue	503.22	516.32	556.21	678.28	453.91	246.97
Revenue Growth (YoY)	-7.58%	-7.17%	-18.00%	49.43%	83.80%	13.29%
Cost of Revenue	504.2	514.7	553.02	643.52	425.75	230.25
Gross Profit	-0.98	1.62	3.19	34.76	28.16	16.71
Other Operating Expenses	3.66	2.96	2.91	13.61	8.87	9.7
Operating Expenses	9.25	9.05	8.26	18.76	12.7	12.1
Operating Income	-10.23	-7.43	-5.07	16	15.46	4.61
Interest Expense	-2.77	-3.57	-4.16	-3.55	-2.59	-1.64
Interest & Investment Income	0.06	0.06	0.48	0.09	0.04	0.02
Other Non Operating Income (Expenses)	-0	-0	-	-0.02	0	-
Pretax Income	-12.94	-10.94	-8.76	12.52	12.91	2.99
Income Tax Expense	-1.58	-1.58	-1.55	3.06	-0.67	0.39
Net Income	-11.36	-9.36	-7.21	9.46	13.58	2.6
Net Income to Common	-11.36	-9.36	-7.21	9.46	13.58	2.6
Net Income Growth	-	-	-	-30.31%	422.72%	-
Shares Outstanding (Basic)	29	24	15	15	13	8
Shares Outstanding (Diluted)	29	31	15	15	13	8
Shares Change (YoY)	95.04%	111.20%	-	13.55%	55.88%	8.29%
EPS (Basic)	-0.39	-0.39	-0.48	0.63	1.03	0.32
EPS (Diluted)	-0.39	-0.39	-0.48	0.63	1.03	0.31
EPS Growth	-	-	-	-38.83%	232.26%	-
Free Cash Flow	-4.66	-2.26	4.88	12.17	9.64	1.4
Free Cash Flow Per Share	-0.16	-0.07	0.33	0.82	0.73	0.17
Dividend Per Share	-	-	-	0.200	-	-
Gross Margin	-0.19%	0.31%	0.57%	5.12%	6.20%	6.77%
Operating Margin	-2.03%	-1.44%	-0.91%	2.36%	3.41%	1.87%
Profit Margin	-2.26%	-1.81%	-1.30%	1.40%	2.99%	1.05%
Free Cash Flow Margin	-0.93%	-0.44%	0.88%	1.79%	2.12%	0.57%
EBITDA	-10.14	-5.92	-4.2	16.88	16.7	4.77
EBITDA Margin	-2.02%	-1.15%	-0.76%	2.49%	3.68%	1.93%
D&A For EBITDA	0.09	1.51	0.87	0.88	1.24	0.16
EBIT	-10.23	-7.43	-5.07	16	15.46	4.61
EBIT Margin	-2.03%	-1.44%	-0.91%	2.36%	3.41%	1.87%
Effective Tax Rate	-	-	-	24.43%	-	13.11%
Revenue as Reported	514.72	527.82	566.81	679.08	458.06	249.42

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