Minesto AB 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
Revenue	22.97	25.71	41.78	42.82	38.76
Revenue Growth (YoY)	-10.66%	-38.47%	-2.42%	10.46%	-3.25%
Cost of Revenue	22.57	14.58	17.53	13.03	11.86
Gross Profit	0.4	11.13	24.25	29.79	26.9
Selling, General & Admin	38.91	55.53	56.42	56.21	49.97
Other Operating Expenses	-4.11	-7.32	-3.81	-2.93	-3.11
Operating Expenses	35.06	48.48	52.93	53.53	47.04
Operating Income	-34.66	-37.35	-28.68	-23.75	-20.14
Interest Expense	-2.25	-0.04	-0.03	-0	-0.02
Interest & Investment Income	0.28	1.28	1.58	1.27	1.38
Pretax Income	-36.63	-36.1	-27.12	-22.47	-18.78
Income Tax Expense	0	0	0	61.97	-3.85
Net Income	-36.64	-36.1	-27.12	-84.44	-14.93
Net Income to Common	-36.64	-36.1	-27.12	-84.44	-14.93
Shares Outstanding (Basic)	210	186	155	138	134
Shares Outstanding (Diluted)	215	186	156	138	134
Shares Change (YoY)	15.47%	19.07%	13.68%	2.39%	6.24%
EPS (Basic)	-0.17	-0.19	-0.17	-0.61	-0.11
EPS (Diluted)	-0.17	-0.19	-0.17	-0.61	-0.11
Free Cash Flow	-14.18	-10.55	-16.27	-37.15	-20.5
Free Cash Flow Per Share	-0.07	-0.06	-0.10	-0.27	-0.15
Gross Margin	1.73%	43.30%	58.04%	69.57%	69.39%
Operating Margin	-150.90%	-145.25%	-68.64%	-55.46%	-51.95%
Profit Margin	-159.50%	-140.42%	-64.91%	-197.20%	-38.51%
Free Cash Flow Margin	-61.73%	-41.02%	-38.95%	-86.75%	-52.89%
EBITDA	-34.41	-37.07	-28.3	-23.39	-19.87
EBITDA Margin	-149.80%	-144.18%	-67.72%	-54.62%	-51.25%
D&A For EBITDA	0.25	0.28	0.38	0.36	0.27
EBIT	-34.66	-37.35	-28.68	-23.75	-20.14
EBIT Margin	-150.90%	-145.25%	-68.64%	-55.46%	-51.94%
Revenue as Reported	27.08	33.04	45.59	45.75	41.87

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