Saxlund Group AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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
Revenue	244.58	307.32	308.13	250.04	257.82	160.54
Revenue Growth (YoY)	-17.38%	-0.26%	23.23%	-3.02%	60.60%	-19.29%
Cost of Revenue	151.91	217.53	236.39	170.06	177.92	106.38
Gross Profit	92.68	89.79	71.74	79.98	79.9	54.15
Selling, General & Admin	92.49	92.49	88.11	87.17	73.03	77.78
Other Operating Expenses	-0.63	-0.21	-0.35	-0.56	-2.85	-3.21
Operating Expenses	95.73	96.18	91.9	90.55	73.06	77.8
Operating Income	-3.06	-6.39	-20.16	-10.58	6.84	-23.65
Interest Expense	-3	-6.23	-6.01	-3.53	-1.28	-4.05
Interest & Investment Income	2.05	2.05	2.4	-	0.09	-
Currency Exchange Gain (Loss)	-0.18	-0.18	0.39	-	-	-
Other Non Operating Income (Expenses)	-0	-0	-0	-0.2	-0.22	-0.26
EBT Excluding Unusual Items	-4.19	-10.75	-23.38	-14.3	5.42	-27.95
Pretax Income	-4.19	-10.75	-23.38	-14.3	5.42	-27.95
Income Tax Expense	4.23	4.33	3.3	-4.1	3.31	0.46
Earnings From Continuing Operations	-8.42	-15.07	-26.68	-10.21	2.12	-28.41
Net Income to Company	-	-15.07	-26.68	-10.21	2.12	-28.41
Net Income	-8.42	-15.07	-26.68	-10.21	2.12	-28.41
Net Income to Common	-8.42	-15.07	-26.68	-10.21	2.12	-28.41
Shares Outstanding (Basic)	7	7	1	1	1	0
Shares Outstanding (Diluted)	7	7	1	1	1	0
Shares Change (YoY)	706.83%	1022.99%	0.00%	2.47%	56.27%	29.50%
EPS (Basic)	-1.17	-2.09	-41.61	-15.92	3.38	-70.97
EPS (Diluted)	-1.17	-2.09	-41.61	-20.00	3.38	-70.97
Free Cash Flow	-19.25	-21.75	-6.83	-15.69	-18.58	-41.55
Free Cash Flow Per Share	-2.67	-3.02	-10.65	-24.47	-29.70	-103.78
Gross Margin	37.89%	29.22%	23.28%	31.99%	30.99%	33.73%
Operating Margin	-1.25%	-2.08%	-6.54%	-4.23%	2.65%	-14.73%
Profit Margin	-3.44%	-4.91%	-8.66%	-4.08%	0.82%	-17.70%
Free Cash Flow Margin	-7.87%	-7.08%	-2.22%	-6.28%	-7.21%	-25.88%
EBITDA	-2.14	-5.44	-17.99	-8.69	7.93	-21.03
EBITDA Margin	-0.87%	-1.77%	-5.84%	-3.47%	3.08%	-13.10%
D&A For EBITDA	0.92	0.95	2.17	1.89	1.09	2.62
EBIT	-3.06	-6.39	-20.16	-10.58	6.84	-23.65
EBIT Margin	-1.25%	-2.08%	-6.54%	-4.23%	2.65%	-14.73%
Effective Tax Rate	-	-	-	-	60.97%	-
Revenue as Reported	245.21	307.53	308.47	250.6	260.67	163.74

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.