Skolon AB (publ) (STO:SKOLON)

Skolon AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	209.63	152.19	109.87	67.65	41.24
Revenue Growth (YoY)	37.74%	38.51%	62.41%	64.05%	46.28%
Cost of Revenue	190.63	138.15	99.21	59.89	33.09
Gross Profit	19	14.04	10.66	7.76	8.15
Selling, General & Admin	18.33	14.95	14.53	13.91	10.23
Other Operating Expenses	-	-0.11	-0.01	-0.23	-0.01
Operating Expenses	24.02	19.46	18.05	17.16	13.13
Operating Income	-5.03	-5.42	-7.39	-9.4	-4.99
Interest Expense	-0.88	-0.01	-0.01	-0.02	-0
Interest & Investment Income	-	0.36	0.54	0.03	0
Currency Exchange Gain (Loss)	-	-0.18	-0.52	0.2	0.26
Other Non Operating Income (Expenses)	-	-	-	0	-0
EBT Excluding Unusual Items	-5.91	-5.25	-7.37	-9.19	-4.73
Gain (Loss) on Sale of Assets	-	-	15.06	-	-
Pretax Income	-5.91	-5.25	7.68	-9.19	-4.73
Income Tax Expense	-	-	-	0.02	0.07
Net Income	-5.91	-5.25	7.68	-9.21	-4.8
Net Income to Common	-5.91	-5.25	7.68	-9.21	-4.8
Shares Outstanding (Basic)	27	26	26	26	0
Shares Outstanding (Diluted)	27	26	26	26	0
Shares Change (YoY)	2.72%	-0.90%	0.67%	13160.70%	-98.34%
EPS (Basic)	-0.22	-0.20	0.29	-0.35	-24.20
EPS (Diluted)	-0.22	-0.20	0.29	-0.35	-24.20
Free Cash Flow	13.4	-0.04	4.34	0.56	4.62
Free Cash Flow Per Share	0.50	-0.00	0.16	0.02	23.28
Dividend Per Share	-	-	0.560	-	-
Gross Margin	9.06%	9.22%	9.70%	11.47%	19.76%
Operating Margin	-2.40%	-3.56%	-6.73%	-13.89%	-12.09%
Profit Margin	-2.82%	-3.45%	6.99%	-13.61%	-11.64%
Free Cash Flow Margin	6.39%	-0.02%	3.95%	0.82%	11.20%
EBITDA	0.66	-0.81	-7.21	-9	-4.59
EBITDA Margin	0.32%	-0.53%	-6.56%	-13.30%	-11.12%
D&A For EBITDA	5.69	4.62	0.18	0.4	0.4
EBIT	-5.03	-5.42	-7.39	-9.4	-4.99
EBIT Margin	-2.40%	-3.56%	-6.73%	-13.89%	-12.09%
Revenue as Reported	209.63	152.29	124.83	67.77	41.32

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.