Vimian Group AB Income Statement

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

Millions EUR. 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	425	374.8	331.7	281.31	173.35
Other Revenue	0.1	-	-	-	-
Revenue	425.1	374.8	331.7	281.31	173.35
Revenue Growth (YoY)	13.42%	12.99%	17.91%	62.28%	143.37%
Cost of Revenue	132.2	116.5	102.3	87.32	50.5
Gross Profit	292.9	258.3	229.4	193.99	122.85
Selling, General & Admin	189.6	174.9	153.9	127.94	84.41
Other Operating Expenses	-2.4	-2.8	0.1	-6.41	-3.98
Operating Expenses	225.1	205.8	186	148.76	97.13
Operating Income	67.8	52.5	43.4	45.24	25.72
Interest Expense	-20.7	-25.3	-19.3	-11.05	-6.72
Interest & Investment Income	1.2	2	0.5	0.02	0.03
Earnings From Equity Investments	-0.3	-	-0.9	-0.09	0.1
Currency Exchange Gain (Loss)	3.8	1.7	-3.6	-6.08	-1.56
Other Non Operating Income (Expenses)	-0.8	2.1	-	0	-
EBT Excluding Unusual Items	51	33	20.1	28.04	17.58
Merger & Restructuring Charges	-0.3	-3	-1.7	-5.55	-3.85
Gain (Loss) on Sale of Assets	-0.3	-0.1	-0.3	-0.04	-0.02
Other Unusual Items	-4.5	-1.1	1.3	-21.53	-0.95
Pretax Income	45.9	28.8	19.4	0.92	12.76
Income Tax Expense	13.5	9.5	9	8.12	5
Earnings From Continuing Operations	32.4	19.3	10.4	-7.2	7.76
Minority Interest in Earnings	-1.1	-0.8	-0.6	0.46	-1.17
Net Income	31.3	18.5	9.8	-6.74	6.59
Net Income to Common	31.3	18.5	9.8	-6.74	6.59
Net Income Growth	69.19%	88.78%	-	-	-87.52%
Shares Outstanding (Basic)	526	504	453	403	350
Shares Outstanding (Diluted)	526	504	453	403	350
Shares Change (YoY)	4.20%	11.25%	12.50%	15.18%	16.73%
EPS (Basic)	0.06	0.04	0.02	-0.02	0.02
EPS (Diluted)	0.06	0.04	0.02	-0.02	0.02
EPS Growth	62.15%	83.60%	-	-	-89.31%
Free Cash Flow	96.6	51.8	-36.5	19.49	10.61
Free Cash Flow Per Share	0.18	0.10	-0.08	0.05	0.03
Gross Margin	68.90%	68.92%	69.16%	68.96%	70.87%
Operating Margin	15.95%	14.01%	13.08%	16.08%	14.84%
Profit Margin	7.36%	4.94%	2.95%	-2.40%	3.80%
Free Cash Flow Margin	22.72%	13.82%	-11.00%	6.93%	6.12%
EBITDA	98.2	82.3	69.4	68.92	39.94
EBITDA Margin	23.10%	21.96%	20.92%	24.50%	23.04%
D&A For EBITDA	30.4	29.8	26	23.68	14.22
EBIT	67.8	52.5	43.4	45.24	25.72
EBIT Margin	15.95%	14.01%	13.08%	16.08%	14.84%
Effective Tax Rate	29.41%	32.99%	46.39%	879.00%	39.19%
Revenue as Reported	428.4	378.6	331.8	-	-

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