ScandiDos AB (publ) (STO:SDOS)

ScandiDos AB Income Statement

Financials in millions SEK. Fiscal year is May - April.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Operating Revenue	63.21	62.54	65.45	61.23	63.39
Other Revenue	-	-	-	-	0.18
Revenue	63.21	62.54	65.45	61.23	63.57
Revenue Growth (YoY)	1.07%	-4.44%	6.89%	-3.67%	4.47%
Cost of Revenue	16.96	14.99	12.5	13.31	13.66
Gross Profit	46.25	47.56	52.95	47.92	49.9
Selling, General & Admin	42.75	51.6	56.08	51.16	48.13
Other Operating Expenses	1.17	0.01	-0.23	-0.2	-2.34
Operating Expenses	45.64	53.92	61.17	55.54	50.26
Operating Income	0.61	-6.37	-8.23	-7.62	-0.36
Interest Expense	-0.8	-0.94	-0.79	-0.16	-0.21
Interest & Investment Income	0.52	0.06	0.03	0.65	-
Currency Exchange Gain (Loss)	-	-0.07	-0.13	-0.2	-1.27
Other Non Operating Income (Expenses)	-	-0.21	-	-0	-
EBT Excluding Unusual Items	0.33	-7.53	-9.12	-7.34	-1.83
Merger & Restructuring Charges	-	-1.8	-	-	-
Asset Writedown	-	-5.32	-	-	-
Pretax Income	0.33	-14.65	-9.12	-7.34	-1.83
Income Tax Expense	-	-	-	-	-0.43
Net Income	0.33	-14.65	-9.12	-7.34	-1.4
Net Income to Common	0.33	-14.65	-9.12	-7.34	-1.4
Shares Outstanding (Basic)	57	46	46	41	41
Shares Outstanding (Diluted)	57	46	46	41	42
Shares Change (YoY)	25.00%	-	10.01%	-0.24%	0.24%
EPS (Basic)	0.01	-0.32	-0.20	-0.18	-0.03
EPS (Diluted)	0.01	-0.32	-0.20	-0.18	-0.03
Free Cash Flow	-8.11	1.49	-11.94	2.33	8.55
Free Cash Flow Per Share	-0.14	0.03	-0.26	0.06	0.21
Gross Margin	73.17%	76.03%	80.90%	78.26%	78.50%
Operating Margin	0.97%	-10.18%	-12.57%	-12.44%	-0.56%
Profit Margin	0.52%	-23.42%	-13.93%	-11.98%	-2.20%
Free Cash Flow Margin	-12.83%	2.37%	-18.25%	3.80%	13.44%
EBITDA	1	-6.3	-8.16	-7.56	-0.31
EBITDA Margin	1.57%	-10.07%	-12.47%	-12.34%	-0.49%
D&A For EBITDA	0.38	0.07	0.07	0.06	0.05
EBIT	0.61	-6.37	-8.23	-7.62	-0.36
EBIT Margin	0.97%	-10.18%	-12.57%	-12.44%	-0.56%
Revenue as Reported	63.25	63.41	66.59	61.91	66.22

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