Maximum Entertainment AB Income Statement

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

Millions EUR. 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
Revenue	62.84	90.67	109.85	109.4	50.32
Revenue Growth (YoY)	-30.70%	-17.46%	0.41%	117.40%	1088.12%
Cost of Revenue	46.68	55.77	67.97	73.44	32.84
Gross Profit	15.37	24.17	31.89	35.96	17.48
Selling, General & Admin	19.78	18.56	19.5	24	10.29
Depreciation & Amortization Expenses	-	-	-	13.99	4.88
Research & Development	18.89	22.05	5.29	-	-
Other Operating Expenses	55.73	13.44	23.65	3.49	0.15
Total Operating Expenses	94.4	54.05	48.44	41.48	15.32
Operating Income	-78.23	-19.15	-6.56	-5.52	2.07
Interest Income	3.93	4.52	0	3.03	0.04
Interest Expense	-18.51	-11.36	-9.64	-2.87	-0.45
Total Non-Operating Income (Expense)	-14.58	-6.84	-9.64	0.15	-0.41
Pretax Income	-92.81	-25.98	-16.2	-5.37	1.66
Provision for Income Taxes	-	-	-	1.15	1.77
Net Income	-92.8	-27.32	-17.46	-6.51	-0.11
Minority Interest in Earnings	-	-	-	-	0
Net Income to Common	-92.8	-27.32	-17.46	-6.51	-0.11
Shares Outstanding (Basic)	51	51	47	42	30
Shares Outstanding (Diluted)	51	51	47	42	30
Shares Change (YoY)	-	8.06%	13.49%	40.22%	90.42%
EPS (Basic)	-1.82	-0.53	-0.37	-0.16	-
EPS (Diluted)	-1.82	-0.53	-0.37	-0.16	-
Free Cash Flow	2	16.95	3.99	17.76	0.63
Free Cash Flow Growth	-88.20%	324.71%	-77.53%	2706.09%	-56.11%
Free Cash Flow Per Share	0.04	0.33	0.08	0.43	0.02
Gross Margin	24.47%	26.65%	29.03%	32.87%	34.74%
Operating Margin	-124.50%	-21.12%	-5.97%	-5.05%	4.11%
Profit Margin	-147.68%	-30.13%	-15.89%	-5.95%	-0.21%
FCF Margin	3.18%	18.69%	3.63%	16.23%	1.26%
EBITDA	-1.68	16.71	19.69	-5.52	2.07
EBITDA Margin	-2.67%	18.42%	17.93%	-5.05%	4.11%
EBIT	-78.23	-19.15	-6.56	-5.52	2.07
EBIT Margin	-124.50%	-21.12%	-5.97%	-5.05%	4.11%
Effective Tax Rate	0.00%	0.00%	0.00%	-21.38%	106.52%