Terranet 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
Operating Revenue	7.39	3.95	2.56	3.09	9.42
Other Revenue	-	-	-	-	0.48
Revenue	7.39	3.95	2.56	3.09	9.9
Revenue Growth (YoY)	87.14%	54.10%	-17.05%	-68.79%	180.78%
Cost of Revenue	21.86	16.32	18.03	13.4	27.11
Gross Profit	-14.47	-12.37	-15.47	-10.31	-17.21
Selling, General & Admin	23.19	22.28	18.83	18.52	16.86
Other Operating Expenses	0.03	-0.28	-0.7	-0.71	-0.87
Operating Expenses	26.42	23.44	20.41	19.06	16.78
Operating Income	-40.89	-35.81	-35.88	-29.37	-33.99
Interest Expense	-1.97	-3.8	-5.13	-3.81	-3.13
Interest & Investment Income	0.05	0.51	0.6	0.21	0.11
Currency Exchange Gain (Loss)	-	-	-	0.68	-
EBT Excluding Unusual Items	-42.8	-39.1	-40.41	-32.29	-37.01
Gain (Loss) on Sale of Investments	-3.57	-	-32.66	-	-
Asset Writedown	-	-	-0.05	-	-7.72
Pretax Income	-46.37	-39.1	-73.12	-32.29	-44.73
Income Tax Expense	0.04	0.02	0.04	-	-
Net Income	-46.41	-39.12	-73.15	-32.29	-44.73
Net Income to Common	-46.41	-39.12	-73.15	-32.29	-44.73
Shares Outstanding (Basic)	1,908	985	493	324	268
Shares Outstanding (Diluted)	1,908	985	493	324	268
Shares Change (YoY)	93.72%	99.65%	52.31%	20.69%	109.42%
EPS (Basic)	-0.02	-0.04	-0.15	-0.10	-0.17
EPS (Diluted)	-0.02	-0.04	-0.15	-0.10	-0.17
Free Cash Flow	-38.64	-37.36	-34.42	-28.21	-42.16
Free Cash Flow Per Share	-0.02	-0.04	-0.07	-0.09	-0.16
Gross Margin	-195.65%	-	-	-	-173.76%
Operating Margin	-552.95%	-906.30%	-1399.26%	-950.21%	-343.22%
Profit Margin	-627.63%	-990.20%	-2853.08%	-1044.55%	-451.70%
Free Cash Flow Margin	-522.52%	-945.51%	-1342.39%	-912.55%	-425.74%
EBITDA	-40.36	-35.34	-34.53	-28.8	-33.69
D&A For EBITDA	0.53	0.46	1.34	0.57	0.3
EBIT	-40.89	-35.81	-35.88	-29.37	-33.99

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