VEF AB (publ) (STO:VEFAB)

Accolade Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Other Revenue	-40.01	-78.37	74.41	-369.33	284.97	85.14
Revenue	-40.01	-78.37	74.41	-369.33	284.97	85.14
Revenue Growth (YoY)	-	-	-	-	234.73%	57.79%
Gross Profit	-40.01	-78.37	74.41	-369.33	284.97	85.14
Selling, General & Admin	7.5	6.44	7.06	6.45	8.02	6
Other Operating Expenses	-	-	-	0.86	0.82	-
Operating Expenses	7.55	6.49	7.12	7.4	8.94	6
Operating Income	-47.57	-84.86	67.3	-376.74	276.03	79.14
Interest Expense	-4.18	-4.28	-7.97	-3.01	-0.01	-0.02
Interest & Investment Income	0.46	0.49	0.53	0.02	0.06	0.02
Currency Exchange Gain (Loss)	-3.41	2.62	0.34	2.4	-0.55	0.39
Pretax Income	-54.69	-86.03	60.2	-377.33	275.54	79.53
Income Tax Expense	3.99	3.84	0.13	0.03	0.02	0.07
Net Income	-58.68	-89.86	60.07	-377.36	275.51	79.45
Net Income to Common	-58.68	-89.86	60.07	-377.36	275.51	79.45
Net Income Growth	-	-	-	-	246.76%	63.73%
Shares Outstanding (Basic)	1,039	1,042	1,042	1,045	906	679
Shares Outstanding (Diluted)	1,039	1,042	1,042	1,045	906	684
Shares Change (YoY)	-0.24%	-	-0.30%	15.29%	32.49%	2.98%
EPS (Basic)	-0.06	-0.09	0.06	-0.36	0.30	0.12
EPS (Diluted)	-0.06	-0.09	0.06	-0.36	0.30	0.11
EPS Growth	-	-	-	-	172.73%	57.14%
Free Cash Flow	26.62	-4.28	24.06	-47.97	-90.13	-59.83
Free Cash Flow Per Share	0.03	-0.00	0.02	-0.05	-0.10	-0.09
Gross Margin	-	-	100.00%	-	100.00%	100.00%
Operating Margin	-	-	90.44%	-	96.86%	92.95%
Profit Margin	-	-	80.72%	-	96.68%	93.33%
Free Cash Flow Margin	-	-	32.34%	-	-31.63%	-70.28%
EBITDA	-47.51	-84.81	67.35	-376.69	276.07	79.16
EBITDA Margin	-	-	90.51%	-	96.88%	92.98%
D&A For EBITDA	0.05	0.05	0.06	0.05	0.04	0.03
EBIT	-47.57	-84.86	67.3	-376.74	276.03	79.14
EBIT Margin	-	-	90.44%	-	96.86%	92.95%
Effective Tax Rate	-	-	0.22%	-	0.01%	0.09%

Updated Jan 22, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.