EatGood Sweden AB (Publ) Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Revenue	721.73	1.92	3.74	9.21	5.92	3.84
Revenue Growth (YoY)	-	-48.76%	-59.40%	55.60%	54.03%	9.14%
Cost of Revenue	-	1.4	0.66	4.73	9.99	7.17
Gross Profit	721.73	0.52	3.08	4.49	-4.07	-3.32
Selling, General & Admin	-	5.79	6.74	6.21	0.03	0
Depreciation & Amortization Expenses	-11.5	0.03	0.03	-0.09	-0.09	-0.22
Other Operating Expenses	0.02	-	-	-	-	-
Total Operating Expenses	-11.48	5.82	6.77	6.12	-0.06	-0.22
Operating Income	733.21	-5.3	-3.69	-1.81	-4.19	-3.55
Interest Income	-	0	0	0.02	-	-
Interest Expense	-	-0.16	-0.13	-0.02	-	-
Other Non-Operating Income (Expense)	-52.41	-0.16	-0	-0.01	-0.06	-0.14
Total Non-Operating Income (Expense)	-52.41	-0.32	-0.13	-0.02	-0.06	-0.14
Pretax Income	680.81	-5.62	-3.82	-1.82	-4.25	-3.68
Net Income	680.81	-5.46	-3.69	-1.82	-4.25	-3.68
Net Income to Common	680.81	-5.46	-3.69	-1.82	-4.25	-3.68
Shares Outstanding (Basic)	27	27	19	19	19	18
Shares Outstanding (Diluted)	27	27	19	19	19	18
Shares Change (YoY)	40.38%	40.38%	-	-	8.47%	58.85%
EPS (Basic)	24.91	-0.18	-0.17	-0.09	-0.22	-0.21
EPS (Diluted)	24.91	-0.18	-0.17	-0.09	-0.22	-0.21
Free Cash Flow	-3,218	-3,339	-2,227	-0.84	-5,603	-3,902
Free Cash Flow Per Share	-117.74	-122.16	-114.37	-0.04	-287.77	-217.35
Gross Margin	100.00%	27.19%	82.39%	48.70%	-68.76%	-86.39%
Operating Margin	101.59%	-276.75%	-98.63%	-19.62%	-70.77%	-92.22%
Profit Margin	94.33%	-284.99%	-98.74%	-19.73%	-71.69%	-95.84%
FCF Margin	-445.90%	-174250.00%	-59539.20%	-9.16%	-94632.60%	-101502.00%
EBITDA	733.21	-5.3	-3.69	-1.81	-4.19	-3.55
EBIT	733.21	-5.3	-3.69	-1.81	-4.19	-3.55
EBIT Margin	101.59%	-276.75%	-98.63%	-19.62%	-70.77%	-92.22%