STO:NEWBRY Income Statement

Financials in millions SEK. Fiscal year is September - August.

Millions SEK. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '25 May 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	46.78	36.83	10.27	5.52	3.09
Revenue Growth (YoY)	152.42%	258.75%	86.11%	78.73%	-
Cost of Revenue	24.74	20.8	6.32	3.95	2.58
Gross Profit	22.04	16.03	3.95	1.56	0.5
Selling, General & Admin	30.15	28.77	20.81	14.66	5.95
Other Operating Expenses	0.33	-	-	-0.12	-0.01
Operating Expenses	32.39	30.5	22.07	15.55	6.6
Operating Income	-10.36	-14.47	-18.12	-13.99	-6.1
Interest Expense	-1.82	-1.53	-	-	-0.04
Interest & Investment Income	0.2	0.2	0.16	-	0.11
Currency Exchange Gain (Loss)	0.39	0.39	-1.47	-0.68	-0.03
Pretax Income	-11.56	-15.41	-19.43	-14.67	-6.06
Income Tax Expense	-0.23	-0	-	-	-
Net Income	-11.33	-15.41	-19.43	-14.67	-6.06
Net Income to Common	-11.33	-15.41	-19.43	-14.67	-6.06
Shares Outstanding (Basic)	24	21	20	18	-
Shares Outstanding (Diluted)	24	21	20	18	-
Shares Change (YoY)	20.74%	9.68%	9.68%	-	-
EPS (Basic)	-0.46	-0.72	-1.00	-0.82	-
EPS (Diluted)	-0.46	-0.72	-1.00	-0.82	-
Gross Margin	47.11%	43.53%	38.46%	28.35%	16.26%
Operating Margin	-22.13%	-39.29%	-176.51%	-253.57%	-197.67%
Profit Margin	-24.22%	-41.83%	-189.28%	-265.90%	-196.43%
EBITDA	-9.35	-13.65	-17.78	-13.89	-
EBITDA Margin	-19.99%	-37.05%	-173.17%	-251.87%	-
D&A For EBITDA	1	0.82	0.34	0.09	-
EBIT	-10.36	-14.47	-18.12	-13.99	-6.1
EBIT Margin	-22.13%	-39.29%	-176.51%	-253.57%	-197.67%
Revenue as Reported	39.74	39.74	11.17	7.24	3.1

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