Intervacc AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Revenue	18.24	11.79	8.03	12.35	8.92	7.02	Upgrade
Revenue Growth (YoY)	86.56%	46.84%	-35.02%	38.43%	27.20%	-51.36%	Upgrade
Cost of Revenue	19.24	15.31	21.82	8.99	2.68	2.37	Upgrade
Gross Profit	-1	-3.53	-13.79	3.37	6.25	4.64	Upgrade
Selling, General & Admin	54.32	55.68	56.28	46.48	31.68	26.71	Upgrade
Other Operating Expenses	-0.66	-0.46	-1.09	0.44	-2.19	-2.57	Upgrade
Operating Expenses	72.17	73.75	79.79	67.78	35.64	30.32	Upgrade
Operating Income	-73.17	-77.28	-93.58	-64.41	-29.39	-25.68	Upgrade
Interest Expense	-0.13	-0.13	-0.13	-0.13	-0.07	-0.03	Upgrade
Interest & Investment Income	2.08	1.89	2.25	0.38	0.09	0.11	Upgrade
EBT Excluding Unusual Items	-71.21	-75.52	-91.46	-64.16	-29.38	-25.6	Upgrade
Pretax Income	-71.21	-75.52	-91.46	-64.16	-29.38	-25.6	Upgrade
Income Tax Expense	-	-	11.39	0	-	-	Upgrade
Net Income	-71.21	-75.52	-102.85	-64.16	-29.38	-25.6	Upgrade
Net Income to Common	-71.21	-75.52	-102.85	-64.16	-29.38	-25.6	Upgrade
Shares Outstanding (Basic)	165	76	65	50	50	47	Upgrade
Shares Outstanding (Diluted)	165	76	65	50	50	47	Upgrade
Shares Change (YoY)	117.64%	17.14%	28.55%	0.27%	6.40%	19.84%	Upgrade
EPS (Basic)	-0.43	-1.00	-1.59	-1.28	-0.59	-0.54	Upgrade
EPS (Diluted)	-0.43	-1.00	-1.59	-1.28	-0.59	-0.54	Upgrade
Free Cash Flow	-53.04	-52.94	-45.89	-70.67	-26.23	-20.08	Upgrade
Free Cash Flow Per Share	-0.32	-0.70	-0.71	-1.41	-0.52	-0.43	Upgrade
Gross Margin	-5.45%	-29.92%	-171.84%	27.26%	70.00%	66.19%	Upgrade
Operating Margin	-401.05%	-655.61%	-1165.80%	-521.48%	-329.41%	-366.02%	Upgrade
Profit Margin	-390.34%	-640.66%	-1281.33%	-519.41%	-329.21%	-364.95%	Upgrade
Free Cash Flow Margin	-290.74%	-449.11%	-571.70%	-572.14%	-293.98%	-286.26%	Upgrade
EBITDA	-54.66	-58.75	-68.98	-43.56	-23.24	-19.5	Upgrade
EBITDA Margin	-299.62%	-	-	-	-260.46%	-277.99%	Upgrade
D&A For EBITDA	18.5	18.53	24.6	20.86	6.15	6.18	Upgrade
EBIT	-73.17	-77.28	-93.58	-64.41	-29.39	-25.68	Upgrade
Revenue as Reported	19.69	12.8	9.77	13.08	11.44	9.79	Upgrade

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