Starbreeze 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	179.87	220.98	185.85	633.51	127.6	125.69
Revenue Growth (YoY)	-8.66%	18.90%	-70.66%	396.47%	1.52%	6.51%
Cost of Revenue	513.2	490.92	448.85	309.27	60.53	56.3
Gross Profit	-333.34	-269.94	-263	324.24	67.08	69.39
Selling, General & Admin	91.41	112.51	59.14	126.23	79.87	64.11
Other Operating Expenses	3.25	18.49	-2.42	7.71	-19.54	59
Total Operating Expenses	94.66	131	56.72	133.94	60.33	123.11
Operating Income	-427.99	-400.94	-319.71	190.3	6.75	-53.72
Interest Income	0.42	0.44	8.76	3.03	0.21	0.13
Interest Expense	-1.89	-2.15	-6.72	14.32	-61.36	-51.64
Total Non-Operating Income (Expense)	-1.47	-1.72	2.05	17.35	-61.15	-51.51
Pretax Income	-429.47	-402.66	-317.67	207.66	-54.4	-105.23
Provision for Income Taxes	0.15	3.34	-0.18	-0.02	-5.41	1.76
Net Income	-367.26	-399.32	-317.85	207.63	-59.81	-103.47
Net Income to Common	-367.26	-399.32	-317.85	207.63	-59.81	-103.47
Shares Outstanding (Basic)	1,610	1,574	1,477	1,097	725	725
Shares Outstanding (Diluted)	1,610	1,574	1,477	1,097	725	725
Shares Change (YoY)	9.04%	6.58%	34.61%	51.40%	-	54.25%
EPS (Basic)	-0.27	-0.25	-0.22	0.19	-0.08	-0.14
EPS (Diluted)	-0.27	-0.25	-0.22	0.19	-0.08	-0.14
EBIT	-427.99	-400.94	-319.71	190.3	6.75	-53.72