Starbreeze 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	220.98	185.85	633.51	127.6	125.69
Revenue Growth (YoY)	18.90%	-70.66%	396.47%	1.52%	6.51%
Cost of Revenue	490.92	448.85	309.27	60.53	56.3
Gross Profit	-269.94	-263	324.24	67.08	69.39
Selling, General & Admin	61.21	59.14	126.23	79.87	64.11
Other Operating Expenses	-1.83	0.96	-13.71	-15.4	-3.12
Operating Expenses	59.38	60.1	112.52	64.47	60.99
Operating Income	-329.32	-323.09	211.72	2.61	8.4
Interest Expense	-2.13	-4.01	-0.36	-59.25	-51.58
Interest & Investment Income	0.44	5.65	3.1	-	-
Earnings From Equity Investments	-	1.36	-0.06	0.17	0.05
Currency Exchange Gain (Loss)	-20.33	9.76	-21.41	4.14	6.55
Other Non Operating Income (Expenses)	-0.03	-0.03	14.68	-2.07	0.03
EBT Excluding Unusual Items	-351.36	-310.37	207.66	-54.4	-36.55
Gain (Loss) on Sale of Investments	-	-2.67	-	-	-
Gain (Loss) on Sale of Assets	-	-6.38	-	-	-68.67
Other Unusual Items	-51.3	1.75	-	-	-
Pretax Income	-402.66	-317.67	207.66	-54.4	-105.23
Income Tax Expense	-3.34	0.18	0.02	5.41	-1.76
Earnings From Continuing Operations	-399.32	-317.85	207.63	-59.81	-103.47
Net Income	-399.32	-317.85	207.63	-59.81	-103.47
Net Income to Common	-399.32	-317.85	207.63	-59.81	-103.47
Shares Outstanding (Basic)	1,624	1,477	1,097	725	725
Shares Outstanding (Diluted)	1,624	1,477	1,097	725	725
Shares Change (YoY)	10.00%	34.61%	51.40%	-	54.25%
EPS (Basic)	-0.25	-0.22	0.19	-0.08	-0.14
EPS (Diluted)	-0.25	-0.22	0.19	-0.08	-0.14
Free Cash Flow	37.15	59.02	111.07	56.55	72.88
Free Cash Flow Per Share	0.02	0.04	0.10	0.08	0.10
Gross Margin	-122.16%	-141.51%	51.18%	52.57%	55.21%
Operating Margin	-149.03%	-173.85%	33.42%	2.04%	6.68%
Profit Margin	-180.70%	-171.02%	32.77%	-46.87%	-82.32%
Free Cash Flow Margin	16.81%	31.76%	17.53%	44.32%	57.98%
EBITDA	100.62	-321.24	212.95	4	14.02
EBITDA Margin	45.53%	-172.85%	33.61%	3.14%	11.15%
D&A For EBITDA	429.94	1.86	1.23	1.39	5.62
EBIT	-329.32	-323.09	211.72	2.61	8.4
EBIT Margin	-149.03%	-173.85%	33.42%	2.04%	6.68%
Effective Tax Rate	-	-	0.01%	-	-

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