Litium AB (publ) (STO:LITI)

Endeavor Group Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	84.39	82.42	78.29	73.39	67.92	56.82
Revenue Growth (YoY)	3.81%	5.28%	6.67%	8.06%	19.53%	23.29%
Cost of Revenue	31.84	30.3	32.11	35.73	35.83	31.84
Gross Profit	52.56	52.12	46.18	37.67	32.09	24.99
Selling, General & Admin	36.17	34.56	34.83	37.5	34.76	33.69
Other Operating Expenses	0.09	0.15	-0.16	-0.05	-0.18	-0.06
Operating Expenses	53.84	51.51	49.53	50.1	44.88	42.87
Operating Income	-1.29	0.62	-3.36	-12.44	-12.79	-17.89
Interest Expense	-0	-0.03	-0.09	-0.02	-0.06	-0.5
Interest & Investment Income	0.13	0.12	0.02	0	-	0
Other Non Operating Income (Expenses)	0	0	-	-	-	-0.59
Pretax Income	-1.16	0.71	-3.43	-12.45	-12.85	-18.98
Net Income	-1.16	0.71	-3.43	-12.45	-12.85	-18.98
Net Income to Common	-1.16	0.71	-3.43	-12.45	-12.85	-18.98
Shares Outstanding (Basic)	18	18	16	15	14	12
Shares Outstanding (Diluted)	18	18	16	15	14	12
Shares Change (YoY)	6.60%	8.51%	6.20%	12.40%	18.87%	16.71%
EPS (Basic)	-0.07	0.04	-0.21	-0.81	-0.94	-1.65
EPS (Diluted)	-0.07	0.04	-0.21	-0.81	-0.94	-1.65
Free Cash Flow	17.11	15.68	9.66	-0.78	-4.66	-8.25
Free Cash Flow Per Share	0.97	0.89	0.59	-0.05	-0.34	-0.72
Gross Margin	62.28%	63.24%	58.98%	51.32%	47.24%	43.97%
Operating Margin	-1.52%	0.75%	-4.29%	-16.94%	-18.84%	-31.48%
Profit Margin	-1.38%	0.86%	-4.38%	-16.96%	-18.93%	-33.41%
Free Cash Flow Margin	20.27%	19.02%	12.33%	-1.06%	-6.86%	-14.53%
EBITDA	-0.31	0.82	-2.92	-11.9	-12.19	-17.4
EBITDA Margin	-0.37%	0.99%	-3.73%	-16.22%	-17.94%	-30.62%
D&A For EBITDA	0.97	0.2	0.43	0.53	0.61	0.49
EBIT	-1.29	0.62	-3.36	-12.44	-12.79	-17.89
EBIT Margin	-1.52%	0.75%	-4.29%	-16.94%	-18.84%	-31.48%
Revenue as Reported	84.58	82.56	78.7	73.78	68.25	56.95

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