EcoRub AB (publ) (XSAT:ECO.B)

EcoRub AB Income Statement

Financials in millions SEK. 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
Operating Revenue	13.9	11.76	11.03	4.32	3.89
Other Revenue	0.54	2.18	2.95	2.67	0.28
Revenue	14.44	13.94	13.98	6.99	4.17
Revenue Growth (YoY)	3.62%	-0.29%	99.98%	67.53%	-6.63%
Cost of Revenue	3.09	3.01	4.6	2.13	1.35
Gross Profit	11.36	10.93	9.37	4.86	2.83
Selling, General & Admin	17.78	16.93	17.48	13.55	10.61
Other Operating Expenses	0.09	-	-	-	-
Operating Expenses	22.63	21.48	20.42	15.06	11.5
Operating Income	-11.27	-10.55	-11.05	-10.2	-8.68
Interest Expense	-0.36	-0.08	-1.25	-0.73	-0.62
Interest & Investment Income	0	0.05	0	0	0
Other Non Operating Income (Expenses)	-0	-0.14	-0.42	-0.47	-0.62
EBT Excluding Unusual Items	-11.63	-10.71	-12.72	-11.4	-9.91
Pretax Income	-11.63	-10.71	-12.72	-11.4	-9.91
Income Tax Expense	-0.05	-0.05	-0	-0.01	-0.01
Net Income	-11.58	-10.66	-12.71	-11.38	-9.9
Net Income to Common	-11.58	-10.66	-12.71	-11.38	-9.9
Shares Outstanding (Basic)	521	390	346	296	255
Shares Outstanding (Diluted)	521	390	346	296	255
Shares Change (YoY)	33.33%	12.92%	16.67%	16.38%	58.87%
EPS (Basic)	-0.02	-0.03	-0.04	-0.04	-0.04
EPS (Diluted)	-0.02	-0.03	-0.04	-0.04	-0.04
Free Cash Flow	-7.41	-15.34	-14.3	-20.2	-10.01
Free Cash Flow Per Share	-0.01	-0.04	-0.04	-0.07	-0.04
Gross Margin	78.64%	78.41%	67.06%	69.48%	67.76%
Operating Margin	-78.06%	-75.68%	-79.01%	-145.94%	-207.90%
Profit Margin	-80.15%	-76.45%	-90.94%	-162.84%	-237.29%
Free Cash Flow Margin	-51.31%	-110.03%	-102.27%	-288.95%	-239.94%
EBITDA	-6.51	-5.96	-8.12	-8.69	-7.78
EBITDA Margin	-45.09%	-42.75%	-58.10%	-124.35%	-186.57%
D&A For EBITDA	4.76	4.59	2.92	1.51	0.89
EBIT	-11.27	-10.55	-11.05	-10.2	-8.68
EBIT Margin	-78.06%	-75.68%	-79.01%	-145.94%	-207.90%
Revenue as Reported	14.06	14.22	14	7.77	4.17

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