Auga Group AB (VSE:AUG1L)

Auga Group AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	51.48	55.29	77.44	72.82	71.72
Revenue Growth (YoY)	-6.89%	-28.60%	6.35%	1.53%	-13.66%
Cost of Revenue	44.81	60.37	76.84	57.79	65
Gross Profit	6.68	-5.08	0.6	15.03	6.72
Selling, General & Admin	9.09	10.59	13.98	11.79	11.7
Other Operating Expenses	-1.14	-0.22	-0.11	-0.4	-0.2
Operating Expenses	8.07	11.08	13.67	11.59	14.14
Operating Income	-1.4	-16.16	-13.08	3.44	-7.41
Interest Expense	-5.29	-9.59	-9.11	-7.13	-5.99
Interest & Investment Income	-	0.03	0.05	0.04	0.35
Currency Exchange Gain (Loss)	0.04	0	-0.01	0.02	-0.06
Other Non Operating Income (Expenses)	-1.83	-1.83	-1.06	-0.32	-0.41
EBT Excluding Unusual Items	-8.48	-27.55	-23.21	-3.96	-13.52
Gain (Loss) on Sale of Assets	0.03	0.41	0.05	0.3	-0.07
Asset Writedown	-1.32	-5.44	-3.01	-1.7	-2.8
Pretax Income	-9.73	-32.5	-26.08	-5.31	-16.28
Income Tax Expense	0.27	0.06	0.21	0.91	-0.84
Earnings From Continuing Operations	-9.99	-32.56	-26.29	-6.22	-15.44
Earnings From Discontinued Operations	-0.73	0.12	7.84	0.87	-
Net Income to Company	-10.72	-32.44	-18.45	-5.35	-15.44
Minority Interest in Earnings	0.07	0.08	0.03	-0.07	0.01
Net Income	-10.65	-32.37	-18.41	-5.42	-15.43
Preferred Dividends & Other Adjustments	-	-	-	0.38	-
Net Income to Common	-10.65	-32.37	-18.41	-5.8	-15.43
Shares Outstanding (Basic)	234	233	231	229	227
Shares Outstanding (Diluted)	234	233	231	229	227
Shares Change (YoY)	0.46%	0.85%	0.94%	0.53%	-
EPS (Basic)	-0.05	-0.14	-0.08	-0.03	-0.07
EPS (Diluted)	-0.05	-0.14	-0.08	-0.03	-0.07
Free Cash Flow	2.62	2.04	-13.79	-6.52	1.13
Free Cash Flow Per Share	0.01	0.01	-0.06	-0.03	0.01
Gross Margin	12.97%	-9.19%	0.77%	20.64%	9.38%
Operating Margin	-2.72%	-29.23%	-16.89%	4.72%	-10.33%
Profit Margin	-20.68%	-58.54%	-23.78%	-7.97%	-21.51%
Free Cash Flow Margin	5.09%	3.69%	-17.80%	-8.95%	1.57%
EBITDA	3.85	-8.62	-6.61	10.12	0.41
EBITDA Margin	7.49%	-15.60%	-8.53%	13.89%	0.57%
D&A For EBITDA	5.25	7.54	6.47	6.68	7.82
EBIT	-1.4	-16.16	-13.08	3.44	-7.41
EBIT Margin	-2.72%	-29.23%	-16.89%	4.72%	-10.33%

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