Image Systems AB (STO:IS)

Image Systems AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	179.1	199.8	170.7	180.2	158.7
Revenue Growth (YoY)	-10.36%	17.05%	-5.27%	13.55%	-5.08%
Cost of Revenue	53.6	58.7	47.9	56.4	49
Gross Profit	125.5	141.1	122.8	123.8	109.7
Selling, General & Admin	115.8	114	106.7	96.2	90.3
Other Operating Expenses	0.6	-	-	-	-
Operating Expenses	140.2	132	127.5	115.5	108.9
Operating Income	-14.7	9.1	-4.7	8.3	0.8
Interest Expense	-0.5	-0.9	-2.1	-1.1	-1.3
Interest & Investment Income	-	0.1	-	-	-
Currency Exchange Gain (Loss)	-	-0.3	-0.6	0.8	-
EBT Excluding Unusual Items	-15.2	8	-7.4	8	-0.5
Pretax Income	-15.2	8	-7.4	8	-0.5
Income Tax Expense	-0.6	-0.6	-0.6	-0.6	-0.6
Net Income	-14.6	8.6	-6.8	8.6	0.1
Net Income to Common	-14.6	8.6	-6.8	8.6	0.1
Net Income Growth	-	-	-	8500.00%	-
Shares Outstanding (Basic)	89	89	89	89	89
Shares Outstanding (Diluted)	89	89	89	89	89
EPS (Basic)	-0.16	0.10	-0.08	0.10	0.00
EPS (Diluted)	-0.16	0.10	-0.08	0.10	0.00
EPS Growth	-	-	-	8507.50%	-
Free Cash Flow	20.7	37.7	1.1	32.3	17.6
Free Cash Flow Per Share	0.23	0.42	0.01	0.36	0.20
Gross Margin	70.07%	70.62%	71.94%	68.70%	69.12%
Operating Margin	-8.21%	4.55%	-2.75%	4.61%	0.50%
Profit Margin	-8.15%	4.30%	-3.98%	4.77%	0.06%
Free Cash Flow Margin	11.56%	18.87%	0.64%	17.93%	11.09%
EBITDA	9.1	13.9	2.8	15.3	10.9
EBITDA Margin	5.08%	6.96%	1.64%	8.49%	6.87%
D&A For EBITDA	23.8	4.8	7.5	7	10.1
EBIT	-14.7	9.1	-4.7	8.3	0.8
EBIT Margin	-8.21%	4.55%	-2.75%	4.61%	0.50%
Revenue as Reported	179.1	199.8	170.7	180.2	158.7

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