iZafe Group 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
Period Ending	Sep '25 Sep 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
Operating Revenue	5.9	7.95	1.82	0.73	0.44	8.9
Other Revenue	-	-	-	-	-	0.59
Revenue	5.9	7.95	1.82	0.73	0.44	9.5
Revenue Growth (YoY)	-6.16%	336.55%	149.93%	64.93%	-95.34%	-33.72%
Cost of Revenue	5.95	9.59	1.53	0.61	1.58	1.26
Gross Profit	-0.05	-1.63	0.29	0.12	-1.14	8.24
Selling, General & Admin	14.39	15.33	14.5	19.27	27.22	28.97
Other Operating Expenses	-1.69	-1.6	-1.57	-0.12	0.07	-0.01
Operating Expenses	16.63	17.65	34.37	23.51	32.14	34.33
Operating Income	-16.67	-19.29	-34.08	-23.39	-33.27	-26.09
Interest Expense	-1	-1.12	-0.24	-0.18	-3	-0.73
Interest & Investment Income	0.04	0.04	0.16	-	-	0
Currency Exchange Gain (Loss)	-0.14	-0.14	-0.01	-0.02	0	-0.01
EBT Excluding Unusual Items	-17.73	-20.51	-34.17	-23.59	-36.28	-26.83
Impairment of Goodwill	-	-	-1.54	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	13.99
Pretax Income	-17.73	-20.51	-35.72	-23.59	-36.28	-12.84
Income Tax Expense	-	-	-3.54	-0.06	-	-0.09
Net Income	-17.73	-20.51	-32.18	-23.53	-36.28	-12.75
Net Income to Common	-17.73	-20.51	-32.18	-23.53	-36.28	-12.75
Shares Outstanding (Basic)	314	266	232	80	46	46
Shares Outstanding (Diluted)	314	266	232	80	46	46
Shares Change (YoY)	20.92%	14.82%	189.86%	72.87%	-	43.22%
EPS (Basic)	-0.06	-0.08	-0.14	-0.29	-0.78	-0.28
EPS (Diluted)	-0.06	-0.08	-0.14	-0.29	-0.78	-0.28
Free Cash Flow	-12.14	-11.7	-11.26	-21.46	-33.71	-25.28
Free Cash Flow Per Share	-0.04	-0.04	-0.05	-0.27	-0.73	-0.55
Gross Margin	-0.80%	-20.54%	16.08%	16.87%	-257.47%	86.74%
Operating Margin	-282.55%	-242.48%	-1870.42%	-3207.82%	-7528.05%	-274.73%
Profit Margin	-300.41%	-257.85%	-1765.92%	-3227.16%	-8207.01%	-134.31%
Free Cash Flow Margin	-205.71%	-147.07%	-617.78%	-2943.35%	-7626.02%	-266.24%
EBITDA	-18.73	-19.2	-30.13	-23.24	-33.23	-25.37
EBITDA Margin	-	-241.34%	-	-	-	-267.12%
D&A For EBITDA	-2.05	0.09	3.95	0.14	0.05	0.72
EBIT	-16.67	-19.29	-34.08	-23.39	-33.27	-26.09
EBIT Margin	-282.55%	-242.48%	-	-	-	-274.73%
Revenue as Reported	7.55	9.56	3.4	0.85	0.38	23.5

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.