Exalt AB 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
Operating Revenue	45.66	48.52	49.11	49.38	45	37.95
Other Revenue	-	-	0	-	-	-
Revenue	45.66	48.52	49.11	49.38	45	37.95
Revenue Growth (YoY)	-9.53%	-1.20%	-0.54%	9.73%	18.58%	0.77%
Cost of Revenue	37.66	39.7	39.58	37.08	35.84	31.46
Gross Profit	7.99	8.82	9.53	12.3	9.16	6.49
Selling, General & Admin	8.69	8.71	9.02	9.09	7.53	7.92
Amortization of Goodwill & Intangibles	-	-	-	-	2.66	2.66
Other Operating Expenses	0.08	0.08	0.01	-0.03	-0.4	-0.06
Operating Expenses	8.97	9	9.13	9.24	9.97	10.64
Operating Income	-0.98	-0.18	0.4	3.06	-0.81	-4.15
Interest Expense	-0.22	-0.24	-0.36	-0.4	-0.29	-0.21
Interest & Investment Income	0	0	0.02	0.06	0	0
Other Non Operating Income (Expenses)	0	-0	0	-	-	-
EBT Excluding Unusual Items	-1.2	-0.42	0.06	2.72	-1.09	-4.35
Impairment of Goodwill	-	-	-	-	-9.4	-
Pretax Income	-1.2	-0.42	0.06	2.72	-10.5	-4.35
Income Tax Expense	2.83	2.83	0.04	0.13	7.23	-
Net Income	-4.03	-3.25	0.02	2.6	-17.73	-4.35
Net Income to Common	-4.03	-3.25	0.02	2.6	-17.73	-4.35
Net Income Growth	-	-	-99.33%	-	-	-
Shares Outstanding (Basic)	-	54	54	54	54	54
Shares Outstanding (Diluted)	-	54	54	54	54	54
EPS (Basic)	-	-0.06	0.00	0.05	-0.33	-0.08
EPS (Diluted)	-	-0.06	0.00	0.05	-0.33	-0.08
EPS Growth	-	-	-99.33%	-	-	-
Free Cash Flow	-2.34	0.93	0.59	0.46	1.88	-2.45
Free Cash Flow Per Share	-	0.02	0.01	0.01	0.04	-0.04
Gross Margin	17.50%	18.18%	19.41%	24.91%	20.35%	17.10%
Operating Margin	-2.15%	-0.37%	0.81%	6.20%	-1.80%	-10.93%
Profit Margin	-8.83%	-6.70%	0.04%	5.26%	-39.40%	-11.47%
Free Cash Flow Margin	-5.13%	1.93%	1.20%	0.93%	4.17%	-6.45%
EBITDA	-0.78	0.03	0.5	3.24	2.03	-1.36
EBITDA Margin	-1.70%	0.06%	1.01%	6.57%	4.52%	-3.59%
D&A For EBITDA	0.2	0.21	0.1	0.18	2.84	2.78
EBIT	-0.98	-0.18	0.4	3.06	-0.81	-4.15
EBIT Margin	-2.15%	-0.37%	0.81%	6.20%	-1.80%	-10.93%
Effective Tax Rate	-	-	69.83%	4.63%	-	-
Revenue as Reported	45.66	48.52	49.11	49.41	45.4	38.02

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