Senzime AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	104.02	58.48	35.75	14.03	10.98
Revenue Growth (YoY)	77.89%	63.55%	154.77%	27.81%	17.60%
Cost of Revenue	69.33	38.35	27.42	18.43	15.9
Gross Profit	34.69	20.12	8.34	-4.4	-4.92
Selling, General & Admin	132.82	130.53	122.79	97.62	67.71
Research & Development	22.85	22.17	19.36	19.46	12.53
Other Operating Expenses	1.6	-1.41	-0.07	-0.33	-0.08
Operating Expenses	157.27	151.29	142.08	116.75	80.16
Operating Income	-122.58	-131.16	-133.75	-121.15	-85.08
Interest Expense	-17.25	-1	-0.71	-0.43	-0.08
Interest & Investment Income	0.79	2.3	1	-	-
Currency Exchange Gain (Loss)	-	6.9	-3.62	4.05	0.87
Other Non Operating Income (Expenses)	-	-0.03	-0.09	-0.02	-0.02
EBT Excluding Unusual Items	-139.04	-122.99	-137.17	-117.55	-84.31
Merger & Restructuring Charges	-	-	-	-16.77	-
Gain (Loss) on Sale of Assets	-	0.21	0.01	-0.04	0.02
Pretax Income	-139.04	-122.78	-137.16	-134.36	-84.29
Income Tax Expense	-1.62	-4.05	-3.01	-1.66	-2.15
Net Income	-137.42	-118.73	-134.15	-132.7	-82.14
Net Income to Common	-137.42	-118.73	-134.15	-132.7	-82.14
Shares Outstanding (Basic)	147	122	92	67	62
Shares Outstanding (Diluted)	147	122	92	67	63
Shares Change (YoY)	20.23%	32.57%	38.49%	6.30%	11.23%
EPS (Basic)	-0.93	-0.97	-1.45	-1.99	-1.31
EPS (Diluted)	-0.93	-0.97	-1.45	-1.99	-1.31
Free Cash Flow	-111.84	-108.3	-114.86	-137.76	-82.5
Free Cash Flow Per Share	-0.76	-0.89	-1.25	-2.07	-1.32
Gross Margin	33.35%	34.41%	23.32%	-31.32%	-44.84%
Operating Margin	-117.84%	-224.29%	-374.07%	-863.25%	-774.86%
Profit Margin	-132.11%	-203.03%	-375.20%	-945.56%	-748.12%
Free Cash Flow Margin	-107.52%	-185.20%	-321.25%	-981.60%	-751.36%
EBITDA	-99.05	-130.51	-132.98	-120.59	-84.81
EBITDA Margin	-95.22%	-223.18%	-	-	-
D&A For EBITDA	23.52	0.65	0.76	0.56	0.27
EBIT	-122.58	-131.16	-133.75	-121.15	-85.08
EBIT Margin	-117.84%	-224.29%	-	-	-

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