SciBase Holding 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	45.88	40.46	29.71	23.25	17.89	11.73
Revenue Growth (YoY)	41.16%	36.21%	27.79%	29.93%	52.55%	23.17%
Cost of Revenue	18	13.36	8.63	7.21	6.66	5.15
Gross Profit	27.89	27.1	21.08	16.04	11.24	6.58
Selling, General & Admin	93.8	88.43	69.61	54.56	46.81	37.07
Research & Development	24.28	23.85	18.43	15.35	10.82	11.76
Other Operating Expenses	-0.14	-0.01	-	-0	0.06	0.15
Operating Expenses	117.94	112.28	88.04	69.91	57.68	48.99
Operating Income	-90.05	-85.18	-66.96	-53.87	-46.45	-42.41
Interest Expense	-0.63	-0.39	-0.3	-0.37	-0.19	-0.17
Interest & Investment Income	0.3	0.3	0.6	1.19	3.44	-
Currency Exchange Gain (Loss)	-1.81	-1.81	-0.21	-2.54	0.03	0.71
Other Non Operating Income (Expenses)	1.31	0	1.29	-0	-0	0
EBT Excluding Unusual Items	-90.87	-87.06	-65.58	-55.59	-43.17	-41.87
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.09
Pretax Income	-90.87	-87.06	-65.58	-55.59	-43.17	-41.78
Net Income	-90.87	-87.06	-65.58	-55.59	-43.17	-41.78
Net Income to Common	-90.87	-87.06	-65.58	-55.59	-43.17	-41.78
Shares Outstanding (Basic)	491	360	178	108	68	63
Shares Outstanding (Diluted)	491	360	178	108	68	63
Shares Change (YoY)	120.29%	102.46%	64.84%	57.69%	9.14%	100.53%
EPS (Basic)	-0.19	-0.24	-0.37	-0.51	-0.63	-0.67
EPS (Diluted)	-0.19	-0.24	-0.37	-0.51	-0.63	-0.67
Free Cash Flow	-85.38	-84.81	-57.81	-52.37	-44.85	-40.12
Free Cash Flow Per Share	-0.17	-0.23	-0.33	-0.48	-0.66	-0.64
Gross Margin	60.78%	66.99%	70.96%	68.99%	62.80%	56.10%
Operating Margin	-196.26%	-210.51%	-225.43%	-231.75%	-259.64%	-361.64%
Profit Margin	-198.05%	-215.18%	-220.77%	-239.13%	-241.33%	-356.25%
Free Cash Flow Margin	-186.08%	-209.60%	-194.62%	-225.28%	-250.68%	-342.10%
EBITDA	-88.94	-84.22	-66.44	-53.69	-46.14	-42.05
EBITDA Margin	-193.84%	-208.16%	-223.67%	-230.99%	-257.91%	-
D&A For EBITDA	1.11	0.95	0.52	0.18	0.31	0.36
EBIT	-90.05	-85.18	-66.96	-53.87	-46.45	-42.41
EBIT Margin	-196.26%	-210.51%	-225.43%	-231.75%	-259.64%	-

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