Modelon 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
Operating Revenue	71.5	83.61	79	67.59	68.85
Revenue	71.5	83.61	79	67.59	68.85
Revenue Growth (YoY)	-14.49%	5.84%	16.88%	-1.84%	-38.75%
Cost of Revenue	74.4	103.33	86.27	81.5	71.33
Gross Profit	-2.9	-19.72	-7.27	-13.92	-2.48
Selling, General & Admin	24.1	40.37	48.77	48.58	36.53
Other Operating Expenses	-0.8	0.12	-0.02	1.22	-0.36
Operating Expenses	24.1	41.49	49.9	50.73	36.97
Operating Income	-27	-61.21	-57.17	-64.65	-39.45
Interest Expense	-0.8	-0.35	-0.1	-0.1	-0.1
Interest & Investment Income	0.6	1.97	1.84	0.08	0.01
Currency Exchange Gain (Loss)	-	-0.27	0.03	0.09	0.3
EBT Excluding Unusual Items	-27.2	-59.86	-55.4	-64.57	-39.23
Merger & Restructuring Charges	-5.2	-	-	-	-
Pretax Income	-32.4	-59.86	-55.4	-64.57	-39.23
Income Tax Expense	0.2	-0.42	0.2	0.25	-10.73
Net Income to Company	-32.6	-59.45	-55.6	-64.83	-28.5
Net Income	-32.6	-59.45	-55.6	-64.83	-28.5
Net Income to Common	-32.6	-59.45	-55.6	-64.83	-28.5
Shares Outstanding (Basic)	18	14	11	11	11
Shares Outstanding (Diluted)	18	14	11	11	11
Shares Change (YoY)	24.81%	27.54%	-0.10%	0.15%	45.05%
EPS (Basic)	-1.86	-4.23	-5.05	-5.88	-2.59
EPS (Diluted)	-1.86	-4.23	-5.05	-5.88	-2.59
Free Cash Flow	-37.7	-48.12	-52.49	-58.33	-19.47
Free Cash Flow Per Share	-2.15	-3.43	-4.77	-5.29	-1.77
Gross Margin	-4.06%	-23.59%	-9.20%	-20.59%	-3.59%
Operating Margin	-37.76%	-73.21%	-72.37%	-95.65%	-57.29%
Profit Margin	-45.59%	-71.10%	-70.39%	-95.92%	-41.39%
Free Cash Flow Margin	-52.73%	-57.55%	-66.45%	-86.31%	-28.28%
EBITDA	-26.2	-60.22	-56.02	-63.71	-38.64
EBITDA Margin	-36.64%	-72.02%	-70.92%	-94.27%	-56.11%
D&A For EBITDA	0.8	0.99	1.14	0.93	0.81
EBIT	-27	-61.21	-57.17	-64.65	-39.45
EBIT Margin	-37.76%	-73.21%	-72.37%	-95.65%	-57.29%
Revenue as Reported	75.3	86.12	79.88	68.88	71.78

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