XSAT:GAD Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Revenue	16.32	14.93
Revenue Growth (YoY)	9.30%	-
Cost of Revenue	3.26	4.08
Gross Profit	13.06	10.85
Selling, General & Admin	11.85	10.18
Other Operating Expenses	-0.12	-0.01
Operating Expenses	12.01	10.3
Operating Income	1.05	0.55
Interest Expense	-0.14	-0.08
Interest & Investment Income	0	0
Other Non Operating Income (Expenses)	0.06	-
Pretax Income	0.97	0.47
Income Tax Expense	0.27	0.12
Net Income	0.7	0.35
Net Income to Common	0.7	0.35
Net Income Growth	101.28%	-
Shares Outstanding (Basic)	7	-
Shares Outstanding (Diluted)	7	-
EPS (Basic)	0.10	-
EPS (Diluted)	0.10	-
Free Cash Flow	-4.91	-
Free Cash Flow Per Share	-0.70	-
Gross Margin	80.03%	72.70%
Operating Margin	6.45%	3.67%
Profit Margin	4.32%	2.34%
Free Cash Flow Margin	-30.12%	-
EBITDA	1.33	-
EBITDA Margin	8.15%	-
D&A For EBITDA	0.28	-
EBIT	1.05	0.55
EBIT Margin	6.45%	3.67%
Effective Tax Rate	27.72%	25.97%
Revenue as Reported	19.86	17.07