Lyckegård Group AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	218.04	205.38	185.48	171.04	58.26	41.16
Other Revenue	-	-	-	-	-	-0
Revenue	218.04	205.38	185.48	171.04	58.26	41.16
Revenue Growth (YoY)	17.42%	10.73%	8.45%	193.57%	41.54%	186.43%
Cost of Revenue	125.6	119.29	116.26	99.69	34.34	25.19
Gross Profit	92.44	86.09	69.22	71.34	23.92	15.98
Selling, General & Admin	73.56	69.97	76.71	81.09	38.34	22.81
Other Operating Expenses	-0.49	-2.26	-5.74	0.62	-1.57	-0.51
Operating Expenses	86.6	81.05	84.54	109.96	42.96	26.96
Operating Income	5.84	5.04	-15.32	-38.61	-19.04	-10.99
Interest Expense	-1.86	-2.14	-4.7	-3.37	-3.06	-2.62
Interest & Investment Income	0.02	0.01	0.07	0.24	0.05	0.86
Earnings From Equity Investments	1.76	1.81	-39.75	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-	-	0
Pretax Income	5.76	4.72	-59.7	-41.75	-22.05	-12.75
Income Tax Expense	-0.07	-0.21	1.09	2.75	0.24	-1.47
Earnings From Continuing Operations	5.82	4.93	-60.78	-44.5	-22.29	-11.28
Minority Interest in Earnings	0.83	0.01	-	-	-	-
Net Income	6.65	4.94	-60.78	-44.5	-22.29	-11.28
Net Income to Common	6.65	4.94	-60.78	-44.5	-22.29	-11.28
Shares Outstanding (Basic)	67	65	52	36	17	9
Shares Outstanding (Diluted)	70	67	52	36	17	9
Shares Change (YoY)	25.02%	30.47%	43.86%	112.61%	89.04%	-
EPS (Basic)	0.10	0.08	-1.18	-1.24	-1.32	-1.26
EPS (Diluted)	0.10	0.07	-1.18	-1.24	-1.32	-1.26
Free Cash Flow	0.8	6.69	1.01	2.35	-10.77	-2.66
Free Cash Flow Per Share	0.01	0.10	0.02	0.07	-0.64	-0.30
Gross Margin	42.39%	41.92%	37.32%	41.71%	41.06%	38.81%
Operating Margin	2.68%	2.45%	-8.26%	-22.58%	-32.67%	-26.69%
Profit Margin	3.05%	2.40%	-32.77%	-26.02%	-38.25%	-27.40%
Free Cash Flow Margin	0.37%	3.26%	0.54%	1.37%	-18.49%	-6.46%
EBITDA	19.37	18.37	-1.76	-19.22	-13.18	-6.68
EBITDA Margin	8.88%	8.95%	-0.95%	-11.24%	-22.62%	-16.23%
D&A For EBITDA	13.54	13.33	13.56	19.4	5.86	4.31
EBIT	5.84	5.04	-15.32	-38.61	-19.04	-10.99
EBIT Margin	2.68%	2.45%	-8.26%	-22.58%	-32.67%	-26.69%
Revenue as Reported	220.23	207.61	193.15	175.41	66.02	41.78

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