Netel Holding AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	3,096	3,284	3,186	3,141	2,418	1,845
Other Revenue	-1	-	-	-	-1	-
Revenue	3,095	3,284	3,186	3,141	2,417	1,845
Revenue Growth (YoY)	0.52%	3.08%	1.43%	29.95%	31.00%	-
Cost of Revenue	1,965	2,113	1,993	1,981	1,558	1,250
Gross Profit	1,130	1,171	1,193	1,160	859	595
Selling, General & Admin	1,070	1,005	987	944	692	440
Other Operating Expenses	-55	-48	-32	-25	-3	-2
Operating Expenses	1,095	1,026	1,028	984	733	477
Operating Income	35	145	165	176	126	118
Interest Expense	-60	-65	-66	-27	-27	-24
Interest & Investment Income	5	5	6	-	-	1
Currency Exchange Gain (Loss)	3	3	7	15	5	-23
Other Non Operating Income (Expenses)	-17	-18	-11	-3	-4	-6
Pretax Income	-34	70	101	161	100	66
Income Tax Expense	-7	12	19	38	34	18
Earnings From Continuing Operations	-27	58	82	123	66	48
Earnings From Discontinued Operations	-81	-105	-38	-	-	-
Net Income	-108	-47	44	123	66	48
Net Income to Common	-108	-47	44	123	66	48
Net Income Growth	-	-	-64.23%	86.36%	37.50%	-
Shares Outstanding (Basic)	49	49	48	48	36	33
Shares Outstanding (Diluted)	49	49	48	48	36	33
Shares Change (YoY)	-	0.07%	1.58%	34.31%	9.34%	-
EPS (Basic)	-2.23	-0.97	0.91	2.58	1.86	1.48
EPS (Diluted)	-2.23	-0.97	0.91	2.58	1.86	1.48
EPS Growth	-	-	-64.78%	38.76%	25.75%	-
Free Cash Flow	-99	28	229	-80	106	127
Free Cash Flow Per Share	-2.04	0.58	4.72	-1.68	2.98	3.91
Gross Margin	36.51%	35.66%	37.45%	36.93%	35.54%	32.25%
Operating Margin	1.13%	4.42%	5.18%	5.60%	5.21%	6.40%
Profit Margin	-3.49%	-1.43%	1.38%	3.92%	2.73%	2.60%
Free Cash Flow Margin	-3.20%	0.85%	7.19%	-2.55%	4.39%	6.88%
EBITDA	63	162	186	189	134	123
EBITDA Margin	2.04%	4.93%	5.84%	6.02%	5.54%	6.67%
D&A For EBITDA	28	17	21	13	8	5
EBIT	35	145	165	176	126	118
EBIT Margin	1.13%	4.42%	5.18%	5.60%	5.21%	6.40%
Effective Tax Rate	-	17.14%	18.81%	23.60%	34.00%	27.27%
Revenue as Reported	-	-	-	3,166	2,420	1,847

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.