STO:LEVEL Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	389.94	371.08	361.95	283.09	227.46
Other Revenue	-	-	0	-	-
Revenue	389.94	371.08	361.95	283.09	227.46
Revenue Growth (YoY)	5.08%	2.52%	27.86%	24.45%	127.31%
Cost of Revenue	205.84	190.54	188.97	157.05	85.56
Gross Profit	184.09	180.54	172.97	126.03	141.9
Selling, General & Admin	167.05	166.8	159.61	126.01	156.79
Other Operating Expenses	0.06	3.6	-0.11	-0.11	-0.42
Operating Expenses	185.41	192.6	172.13	135.39	163.47
Operating Income	-1.32	-12.06	0.85	-9.36	-21.57
Interest Expense	-6.82	-6.41	-7.54	-3.07	-2.11
Interest & Investment Income	0.18	0.53	0.36	0	0.07
Currency Exchange Gain (Loss)	-	0.06	0	0.01	0.22
Other Non Operating Income (Expenses)	5.1	-	3.73	-0	-0.42
EBT Excluding Unusual Items	-2.86	-17.88	-2.6	-12.43	-23.81
Gain (Loss) on Sale of Assets	-	2.81	1.13	0.49	0.51
Pretax Income	-2.86	-15.08	-1.47	-11.94	-23.3
Income Tax Expense	0.22	-9.05	0.6	0.77	0.45
Earnings From Continuing Operations	-3.08	-6.03	-2.07	-12.7	-23.75
Earnings From Discontinued Operations	-	-	-3.09	-64.72	-
Net Income to Company	-3.08	-6.03	-5.15	-77.42	-23.75
Minority Interest in Earnings	-	-	-	0.24	-
Net Income	-3.08	-6.03	-5.15	-77.18	-23.75
Net Income to Common	-3.08	-6.03	-5.15	-77.18	-23.75
Shares Outstanding (Basic)	202	189	144	84	46
Shares Outstanding (Diluted)	202	189	157	84	46
Shares Change (YoY)	6.93%	19.84%	87.32%	81.70%	198.39%
EPS (Basic)	-0.02	-0.03	-0.04	-0.92	-0.51
EPS (Diluted)	-0.02	-0.03	-0.04	-0.92	-0.51
Free Cash Flow	11.5	3.39	-36.67	-43.76	-54.8
Free Cash Flow Per Share	0.06	0.02	-0.23	-0.52	-1.19
Gross Margin	47.21%	48.65%	47.79%	44.52%	62.38%
Operating Margin	-0.34%	-3.25%	0.23%	-3.31%	-9.48%
Profit Margin	-0.79%	-1.63%	-1.42%	-27.26%	-10.44%
Free Cash Flow Margin	2.95%	0.91%	-10.13%	-15.46%	-24.09%
EBITDA	16.98	-4.53	9.15	38.84	-20.01
EBITDA Margin	4.36%	-1.22%	2.53%	13.72%	-8.79%
D&A For EBITDA	18.3	7.53	8.3	48.2	1.56
EBIT	-1.32	-12.06	0.85	-9.36	-21.57
EBIT Margin	-0.34%	-3.25%	0.23%	-3.31%	-9.48%
Revenue as Reported	395.04	375.76	366.92	283.7	228.61

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