PowerCell Sweden 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
Revenue	384.96	334.28	310.29	244.69	159.76
Revenue Growth (YoY)	15.16%	7.73%	26.81%	53.16%	54.31%
Cost of Revenue	210.79	218.11	186.28	131.67	110.72
Gross Profit	174.17	116.17	124.01	113.02	49.03
Selling, General & Admin	119.12	113.33	105.8	98.56	69.08
Research & Development	114.36	110.88	114.5	92.33	80.2
Other Operating Expenses	-26.5	-31.83	-30.83	-5.4	-21.58
Operating Expenses	206.99	192.38	189.46	185.49	127.7
Operating Income	-32.82	-76.21	-65.45	-72.47	-78.66
Interest Expense	-6.66	-2.67	-11.89	-15.52	-15.1
Interest & Investment Income	-	8.83	21.51	32.32	21.72
Earnings From Equity Investments	-	-	-	-	-0.03
Currency Exchange Gain (Loss)	9.87	-7.7	-1.2	-2.55	-1.5
EBT Excluding Unusual Items	-29.61	-77.75	-57.03	-58.22	-73.59
Gain (Loss) on Sale of Assets	-	0.16	0.13	-	-0.27
Other Unusual Items	-	30	-6.06	-	-1.26
Pretax Income	-29.61	-47.58	-62.96	-58.22	-75.12
Income Tax Expense	-0.08	-0.3	0.01	-0.05	-0.03
Net Income	-29.53	-47.29	-62.96	-58.17	-75.08
Net Income to Common	-29.53	-47.29	-62.96	-58.17	-75.08
Shares Outstanding (Basic)	58	58	52	52	52
Shares Outstanding (Diluted)	58	58	52	52	52
Shares Change (YoY)	-	11.03%	-	-	0.26%
EPS (Basic)	-0.51	-0.82	-1.21	-1.12	-1.44
EPS (Diluted)	-0.51	-0.82	-1.21	-1.12	-1.44
Free Cash Flow	-38.02	-65.27	-124.17	-138.31	-84.23
Free Cash Flow Per Share	-0.66	-1.13	-2.38	-2.65	-1.61
Gross Margin	45.24%	34.75%	39.97%	46.19%	30.69%
Operating Margin	-8.53%	-22.80%	-21.09%	-29.62%	-49.24%
Profit Margin	-7.67%	-14.14%	-20.29%	-23.77%	-47.00%
Free Cash Flow Margin	-9.88%	-19.53%	-40.02%	-56.53%	-52.72%
EBITDA	-17.56	-60.95	-50.43	-59.39	-70.5
EBITDA Margin	-4.56%	-18.23%	-16.25%	-24.27%	-44.13%
D&A For EBITDA	15.26	15.26	15.02	13.08	8.17
EBIT	-32.82	-76.21	-65.45	-72.47	-78.66
EBIT Margin	-8.53%	-22.80%	-21.09%	-29.62%	-49.24%

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