STO:NNH 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	576.36	550.31	533.85	487.5	514.85
Revenue Growth (YoY)	4.74%	3.08%	9.51%	-5.31%	14.39%
Cost of Revenue	205.95	195.61	185.62	169	164.8
Gross Profit	370.42	354.69	348.23	318.5	350.05
Selling, General & Admin	352.8	356.51	349.5	321.61	320.57
Operating Expenses	355.27	359.14	351.4	323.25	321.5
Operating Income	15.15	-4.45	-3.17	-4.75	28.55
Interest Expense	-2.68	-2.71	-2.26	-1.53	-0.59
Interest & Investment Income	0.05	0.03	0.08	1.11	0
Currency Exchange Gain (Loss)	-	0.37	-0.47	-	-
Other Non Operating Income (Expenses)	0	0	-0.1	-	-0
Pretax Income	12.51	-6.76	-5.91	-5.17	27.96
Income Tax Expense	4.32	0.94	0.28	-2.34	6.65
Net Income	8.2	-7.7	-6.19	-2.82	21.3
Net Income to Common	8.2	-7.7	-6.19	-2.82	21.3
Net Income Growth	-	-	-	-	19.92%
Shares Outstanding (Basic)	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6
EPS (Basic)	1.32	-1.24	-1.00	-0.46	3.44
EPS (Diluted)	1.32	-1.24	-1.00	-0.46	3.44
EPS Growth	-	-	-	-	19.92%
Free Cash Flow	7.57	-6.62	25.88	-17.04	-8.88
Free Cash Flow Per Share	1.22	-1.07	4.18	-2.75	-1.43
Dividend Per Share	-	-	-	-	1.250
Dividend Growth	-	-	-	-	-16.67%
Gross Margin	64.27%	64.45%	65.23%	65.33%	67.99%
Operating Margin	2.63%	-0.81%	-0.59%	-0.97%	5.54%
Profit Margin	1.42%	-1.40%	-1.16%	-0.58%	4.14%
Free Cash Flow Margin	1.31%	-1.20%	4.85%	-3.50%	-1.72%
EBITDA	17.61	-2.81	-1.94	-3.68	29.34
EBITDA Margin	3.06%	-0.51%	-0.36%	-0.76%	5.70%
D&A For EBITDA	2.47	1.63	1.22	1.07	0.79
EBIT	15.15	-4.45	-3.17	-4.75	28.55
EBIT Margin	2.63%	-0.81%	-0.59%	-0.97%	5.54%
Effective Tax Rate	34.50%	-	-	-	23.80%
Revenue as Reported	-	550.31	533.85	487.5	514.85

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