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

Unibap Space Solutions AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Jun 30, 2022	Jun 30, 2021
Operating Revenue	116.92	110.29	78.77	32.67	33.95	19.48
Other Revenue	-4.06	-	-	-0	-	-
Revenue	112.86	110.29	78.77	32.67	33.95	19.48
Revenue Growth (YoY)	0.27%	40.02%	141.09%	-3.77%	74.25%	70.24%
Cost of Revenue	65.32	59.72	63.92	35.26	33.83	17.86
Gross Profit	47.54	50.57	14.85	-2.58	0.12	1.62
Selling, General & Admin	41.43	39.01	43.68	35.23	32.54	24.23
Other Operating Expenses	-5.66	-5.66	-9.1	-2.69	-1.36	-1.1
Operating Expenses	60.59	47.12	36.87	36.75	36.12	28.24
Operating Income	-13.05	3.45	-22.02	-39.33	-36	-26.62
Interest Expense	-0.27	-0.7	-2.23	-0.3	-0.41	-0.1
Interest & Investment Income	0.99	1.39	0.53	0.15	0.18	1.07
Earnings From Equity Investments	-0.11	-0.11	-0.73	-0.28	-	-
Currency Exchange Gain (Loss)	-1.59	-	-	-	-0.15	-
Other Non Operating Income (Expenses)	-0	-0	-0	-0	-	-0
Pretax Income	-14.03	4.02	-24.45	-39.76	-36.38	-25.64
Net Income	-14.03	4.02	-24.45	-39.76	-36.38	-25.64
Net Income to Common	-14.03	4.02	-24.45	-39.76	-36.38	-25.64
Shares Outstanding (Basic)	63	53	16	9	9	8
Shares Outstanding (Diluted)	63	53	16	9	9	8
Shares Change (YoY)	102.35%	234.39%	68.68%	2.79%	11.96%	4.31%
EPS (Basic)	-0.22	0.08	-1.55	-4.25	-4.00	-3.16
EPS (Diluted)	-0.22	0.08	-1.55	-4.25	-4.00	-3.16
Free Cash Flow	-1.71	0	-28.45	-34.99	-41.42	-20.47
Free Cash Flow Per Share	-0.03	-	-1.80	-3.74	-4.55	-2.52
Gross Margin	42.13%	45.85%	18.85%	-7.91%	0.35%	8.33%
Operating Margin	-11.56%	3.12%	-27.96%	-120.38%	-106.04%	-136.63%
Profit Margin	-12.43%	3.65%	-31.04%	-121.69%	-107.15%	-131.62%
Free Cash Flow Margin	-1.51%	0.00%	-36.12%	-107.09%	-122.02%	-105.08%
EBITDA	-0.7	4.74	-21.29	-38.78	-31.06	-25.9
EBITDA Margin	-0.62%	4.30%	-27.02%	-118.69%	-91.49%	-132.95%
D&A For EBITDA	12.35	1.3	0.74	0.55	4.94	0.72
EBIT	-13.05	3.45	-22.02	-39.33	-36	-26.62
EBIT Margin	-11.56%	3.12%	-27.96%	-120.38%	-106.04%	-136.63%
Revenue as Reported	121.58	119.02	89.21	35.93	35.31	20.73

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.