Nyab AB Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	345.94	280.42	253.32	41.93	8.36
Other Revenue	-	-	14.72	0.05	0.03
Revenue	345.94	280.42	268.04	41.98	8.39
Revenue Growth (YoY)	23.36%	4.62%	538.48%	400.49%	-
Cost of Revenue	265.01	217.96	203.61	31.06	6.56
Gross Profit	80.93	62.46	64.43	10.92	1.83
Selling, General & Admin	39.88	33.8	27.88	6.17	2.23
Other Operating Expenses	10.82	10.73	6.16	2.86	0.44
Operating Expenses	55.59	50.22	38.68	11.76	3.09
Operating Income	25.34	12.24	25.75	-0.84	-1.26
Interest Expense	-1.19	-1.59	-0.9	-0.52	-0.32
Interest & Investment Income	0.4	0.46	0.06	0.17	0.21
Earnings From Equity Investments	-0.78	-1.78	-0.03	0.07	-0.03
Currency Exchange Gain (Loss)	-0.48	-0.12	0.42	-	-
Other Non Operating Income (Expenses)	-2.45	1.82	-0.04	-0.25	-0.55
EBT Excluding Unusual Items	20.85	11.03	25.25	-1.36	-1.95
Gain (Loss) on Sale of Investments	-	-	0.03	-	-
Gain (Loss) on Sale of Assets	0.1	0.15	-	-	-
Asset Writedown	-0.1	-0.5	-	-3.38	-
Pretax Income	20.85	10.68	25.28	-4.74	-1.95
Income Tax Expense	4.1	1.63	1.96	0.14	-
Net Income	16.75	9.05	23.32	-4.88	-1.95
Preferred Dividends & Other Adjustments	-	-	2.26	-	-
Net Income to Common	16.75	9.05	21.06	-4.88	-1.95
Net Income Growth	85.14%	-61.20%	-	-	-
Shares Outstanding (Basic)	709	707	632	154	20
Shares Outstanding (Diluted)	709	707	632	154	20
Shares Change (YoY)	0.33%	11.83%	309.71%	669.04%	-
EPS (Basic)	0.02	0.01	0.03	-0.03	-0.10
EPS (Diluted)	0.02	0.01	0.03	-0.03	-0.10
EPS Growth	100.01%	-66.67%	-	-	-
Free Cash Flow	24.6	21.65	-2.26	1.14	-2.16
Free Cash Flow Per Share	0.04	0.03	-0.00	0.01	-0.11
Dividend Per Share	0.010	0.008	-	-	-
Dividend Growth	25.00%	-	-	-	-
Gross Margin	23.39%	22.27%	24.04%	26.02%	21.83%
Operating Margin	7.33%	4.37%	9.61%	-1.99%	-14.99%
Profit Margin	4.84%	3.23%	7.86%	-11.63%	-23.24%
Free Cash Flow Margin	7.11%	7.72%	-0.84%	2.71%	-25.73%
EBITDA	28.44	16.62	29.37	1.9	-0.83
EBITDA Margin	8.22%	5.93%	10.96%	4.51%	-9.95%
D&A For EBITDA	3.1	4.38	3.63	2.73	0.42
EBIT	25.34	12.24	25.75	-0.84	-1.26
EBIT Margin	7.33%	4.37%	9.61%	-1.99%	-14.99%
Effective Tax Rate	19.66%	15.25%	7.75%	-	-

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.