Midsummer AB (publ) (STO:MIDS)

Midsummer AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	164.34	52.08	49.63	73.51	119.27
Revenue Growth (YoY)	215.55%	4.94%	-32.48%	-38.37%	24.87%
Cost of Revenue	133.39	49.71	97.18	91.62	91.97
Gross Profit	30.96	2.38	-47.55	-18.11	27.31
Selling, General & Admin	93.98	87.25	135.32	138.07	112.09
Research & Development	22.05	21.6	21.16	-	-
Other Operating Expenses	-19.47	19.61	-6.9	-88.45	-3.98
Operating Expenses	96.57	128.47	149.58	83.96	146.33
Operating Income	-65.61	-126.09	-197.13	-102.07	-119.03
Interest Expense	-26.8	-42.13	-79.71	-19.68	-21.17
Interest & Investment Income	5.1	33.83	55.23	23.79	0.63
Currency Exchange Gain (Loss)	12.86	-4.31	-3.65	8.99	9.34
Other Non Operating Income (Expenses)	0	-	0	-	-
Pretax Income	-74.44	-138.71	-225.27	-88.97	-130.23
Income Tax Expense	-	-9.26	-3.05	-1.13	-0.72
Net Income	-74.44	-129.45	-222.21	-87.84	-129.51
Net Income to Common	-74.44	-129.45	-222.21	-87.84	-129.51
Shares Outstanding (Basic)	322	204	103	68	59
Shares Outstanding (Diluted)	322	204	103	68	59
Shares Change (YoY)	57.79%	97.39%	52.73%	14.03%	70.30%
EPS (Basic)	-0.23	-0.63	-2.15	-1.30	-2.18
EPS (Diluted)	-0.23	-0.63	-2.15	-1.30	-2.18
Free Cash Flow	-61.16	-50.1	-114.86	-131.95	-153.74
Free Cash Flow Per Share	-0.19	-0.24	-1.11	-1.95	-2.59
Gross Margin	18.84%	4.56%	-95.81%	-24.63%	22.89%
Operating Margin	-39.92%	-242.11%	-397.20%	-138.85%	-99.79%
Profit Margin	-45.30%	-248.55%	-447.74%	-119.49%	-108.58%
Free Cash Flow Margin	-37.21%	-96.20%	-231.44%	-179.50%	-128.89%
EBITDA	-23.41	-89.89	-161.55	-101.57	-97.89
EBITDA Margin	-14.25%	-172.59%	-	-138.17%	-82.07%
D&A For EBITDA	42.19	36.21	35.58	0.5	21.14
EBIT	-65.61	-126.09	-197.13	-102.07	-119.03
EBIT Margin	-39.92%	-242.11%	-	-138.85%	-99.79%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.