Unibap Space Solutions AB (publ) (STO:UNIBAP)

Unibap Space Solutions AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Jun 30, 2022
Operating Revenue	129.76	110.29	78.77	32.67	33.95
Other Revenue	-	-	-	-0	-
Revenue	129.76	110.29	78.77	32.67	33.95
Revenue Growth (YoY)	17.65%	40.02%	141.09%	-3.77%	74.25%
Cost of Revenue	79.13	59.72	63.92	35.26	33.83
Gross Profit	50.63	50.57	14.85	-2.58	0.12
Selling, General & Admin	43.59	39.01	43.68	35.23	32.54
Other Operating Expenses	3.4	-5.66	-9.1	-2.69	-1.36
Operating Expenses	73.65	47.12	36.87	36.75	36.12
Operating Income	-23.02	3.45	-22.02	-39.33	-36
Interest Expense	-0.48	-0.7	-2.23	-0.3	-0.41
Interest & Investment Income	0.76	1.39	0.53	0.15	0.18
Earnings From Equity Investments	-	-0.11	-0.73	-0.28	-
Currency Exchange Gain (Loss)	-	-	-	-	-0.15
Other Non Operating Income (Expenses)	0	-0	-0	-0	-
Pretax Income	-22.74	4.02	-24.45	-39.76	-36.38
Net Income	-22.74	4.02	-24.45	-39.76	-36.38
Net Income to Common	-22.74	4.02	-24.45	-39.76	-36.38
Shares Outstanding (Basic)	62	53	16	9	9
Shares Outstanding (Diluted)	62	53	16	9	9
Shares Change (YoY)	18.12%	234.39%	68.68%	2.79%	11.96%
EPS (Basic)	-0.37	0.08	-1.55	-4.25	-4.00
EPS (Diluted)	-0.37	0.08	-1.55	-4.25	-4.00
Free Cash Flow	-48.86	0	-28.45	-34.99	-41.42
Free Cash Flow Per Share	-0.78	-	-1.80	-3.74	-4.55
Gross Margin	39.02%	45.85%	18.85%	-7.91%	0.35%
Operating Margin	-17.74%	3.12%	-27.96%	-120.38%	-106.04%
Profit Margin	-17.53%	3.65%	-31.04%	-121.69%	-107.15%
Free Cash Flow Margin	-37.65%	0.00%	-36.12%	-107.09%	-122.02%
EBITDA	3.65	4.74	-21.29	-38.78	-31.06
EBITDA Margin	2.81%	4.30%	-27.02%	-118.69%	-91.49%
D&A For EBITDA	26.66	1.3	0.74	0.55	4.94
EBIT	-23.02	3.45	-22.02	-39.33	-36
EBIT Margin	-17.74%	3.12%	-27.96%	-120.38%	-106.04%
Revenue as Reported	131	119.02	89.21	35.93	35.31

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