Polygiene Group AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	136.17	146.65	156.95	113.54	173.56	181.61
Revenue Growth (YoY)	-16.65%	-6.56%	38.23%	-34.58%	-4.43%	116.38%
Cost of Revenue	47.73	51.27	53.17	36.39	58.99	66.37
Gross Profit	88.44	95.38	103.78	77.16	114.57	115.24
Selling, General & Admin	86.21	89.41	85.1	85.61	92.51	74.23
Other Operating Expenses	1.91	2.46	-0.34	1.25	-0.16	-2.98
Operating Expenses	93.59	97.47	90.63	92.24	96.7	74.38
Operating Income	-5.15	-2.09	13.15	-15.09	17.88	40.86
Interest Expense	-0.18	-0.16	-0.05	-0.1	-0.04	-0.39
Interest & Investment Income	0.24	0.59	0.96	0.44	-	-
Currency Exchange Gain (Loss)	1.04	-1.66	-1.18	-0.82	-1.89	-
EBT Excluding Unusual Items	-4.05	-3.31	12.88	-15.58	15.96	40.47
Impairment of Goodwill	-	-	-	-295	-	-
Other Unusual Items	-	-	-	-2.5	-	-
Pretax Income	-4.05	-3.31	12.88	-313.08	15.96	40.47
Income Tax Expense	2.72	2.26	8.04	8.87	7.6	7.64
Earnings From Continuing Operations	-6.77	-5.58	4.84	-321.95	8.36	32.83
Net Income	-6.77	-5.58	4.84	-321.95	8.36	32.83
Net Income to Common	-6.77	-5.58	4.84	-321.95	8.36	32.83
Net Income Growth	-	-	-	-	-74.54%	-
Shares Outstanding (Basic)	37	37	37	37	37	36
Shares Outstanding (Diluted)	37	37	37	37	37	36
Shares Change (YoY)	-2.29%	-	2.37%	-2.40%	2.68%	77.66%
EPS (Basic)	-0.19	-0.15	0.13	-8.81	0.23	0.92
EPS (Diluted)	-0.19	-0.15	0.13	-8.81	0.22	0.90
EPS Growth	-	-	-	-	-75.20%	-
Free Cash Flow	-3.27	-11.19	24.29	-1.08	-2.16	37.3
Free Cash Flow Per Share	-0.09	-0.30	0.65	-0.03	-0.06	1.02
Dividend Per Share	-	-	0.050	-	-	-
Gross Margin	64.95%	65.04%	66.13%	67.95%	66.01%	63.46%
Operating Margin	-3.78%	-1.43%	8.38%	-13.29%	10.30%	22.50%
Profit Margin	-4.97%	-3.80%	3.08%	-283.55%	4.82%	18.07%
Free Cash Flow Margin	-2.40%	-7.63%	15.48%	-0.95%	-1.24%	20.54%
EBITDA	-3.78	-0.6	14.82	-13.71	18.98	40.94
EBITDA Margin	-2.78%	-0.41%	9.44%	-12.08%	10.94%	22.54%
D&A For EBITDA	1.36	1.49	1.66	1.38	1.11	0.08
EBIT	-5.15	-2.09	13.15	-15.09	17.88	40.86
EBIT Margin	-3.78%	-1.43%	8.38%	-13.29%	10.30%	22.50%
Effective Tax Rate	-	-	62.42%	-	47.62%	18.88%
Revenue as Reported	140.42	150.35	164.22	119.46	173.73	181.8

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