STO:SALT.B 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	56.07	46.52	48.35	100.11	0.61	18.32
Revenue Growth (YoY)	76.69%	-3.77%	-51.71%	16392.92%	-96.69%	519.51%
Cost of Revenue	18.72	14.37	32.96	12.45	25.1	33.02
Gross Profit	37.35	32.15	15.39	87.66	-24.49	-14.7
Selling, General & Admin	78.64	73.74	76.43	122.05	20.83	17.89
Other Operating Expenses	-8.44	-8.44	-33.99	-1.7	-0.16	-1.2
Operating Expenses	98.54	93.23	69.55	134.74	31.08	22.89
Operating Income	-61.19	-61.08	-54.17	-47.08	-55.57	-37.59
Interest Expense	-0.23	-1.13	-1.83	-2.64	-1.77	-1.86
Interest & Investment Income	0.35	0.35	0.4	0.28	-	-
Currency Exchange Gain (Loss)	-0.31	-0.31	-0.09	-0.04	0.01	-0.03
Other Non Operating Income (Expenses)	0.47	-	-	-	-	-
EBT Excluding Unusual Items	-60.9	-62.16	-55.69	-49.48	-57.33	-39.48
Gain (Loss) on Sale of Investments	-1.05	-1.05	-0.83	0.63	-1.77	1.2
Pretax Income	-61.95	-63.21	-56.51	-48.85	-59.1	-38.28
Net Income	-61.95	-63.21	-56.51	-48.85	-59.1	-38.28
Net Income to Common	-61.95	-63.21	-56.51	-48.85	-59.1	-38.28
Shares Outstanding (Basic)	203	188	179	131	111	98
Shares Outstanding (Diluted)	203	188	179	132	111	98
Shares Change (YoY)	11.04%	5.00%	36.23%	18.34%	13.36%	12.43%
EPS (Basic)	-0.31	-0.34	-0.32	-0.37	-0.53	-0.39
EPS (Diluted)	-0.31	-0.34	-0.32	-0.37	-0.53	-0.39
Free Cash Flow	-45.98	-46.23	-67.21	-37.81	-48.02	-36.26
Free Cash Flow Per Share	-0.23	-0.24	-0.38	-0.29	-0.43	-0.37
Gross Margin	66.62%	69.10%	31.82%	87.56%	-	-80.22%
Operating Margin	-109.14%	-131.29%	-112.04%	-47.02%	-9155.19%	-205.18%
Profit Margin	-110.50%	-135.86%	-116.89%	-48.79%	-9735.91%	-208.95%
Free Cash Flow Margin	-82.01%	-99.36%	-139.01%	-37.77%	-7910.21%	-197.95%
EBITDA	-46.5	-43.94	-37.85	-43.66	-54.46	-36.52
EBITDA Margin	-82.94%	-94.44%	-78.29%	-43.61%	-	-199.37%
D&A For EBITDA	14.69	17.14	16.32	3.42	1.11	1.06
EBIT	-61.19	-61.08	-54.17	-47.08	-55.57	-37.59
EBIT Margin	-109.14%	-131.29%	-112.04%	-47.02%	-	-205.18%
Revenue as Reported	64.51	54.97	82.33	101.81	0.77	19.52

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