MoveByBike Europe AB (publ) (XSAT:MBBAB)

MoveByBike Europe 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
Revenue	33.92	20.78	20.04	16.7	26.23
Revenue Growth (YoY)	63.20%	3.72%	19.98%	-36.34%	-6.50%
Cost of Revenue	37.38	28.17	21.48	17.58	24.29
Gross Profit	-3.46	-7.38	-1.45	-0.88	1.95
Selling, General & Admin	13.74	13.68	8.02	7.11	6.71
Other Operating Expenses	0.02	1.29	-0.89	-0.97	-0.39
Operating Expenses	15.47	45.46	33.28	10.87	10.18
Operating Income	-18.93	-52.84	-34.72	-11.75	-8.23
Interest Expense	-1.32	-5.35	-0.57	-0.38	-0.53
Other Non Operating Income (Expenses)	18.61	-	-	-	-
EBT Excluding Unusual Items	-1.64	-58.19	-35.29	-12.14	-8.76
Pretax Income	-1.64	-58.19	-35.29	-12.14	-8.76
Earnings From Continuing Operations	-1.64	-58.19	-35.29	-12.14	-8.76
Net Income	-1.64	-58.19	-35.29	-12.14	-8.76
Net Income to Common	-1.64	-58.19	-35.29	-12.14	-8.76
Shares Outstanding (Basic)	1,026	501	15	8	8
Shares Outstanding (Diluted)	1,026	501	15	8	8
Shares Change (YoY)	105.04%	3204.30%	85.05%	-	-
EPS (Basic)	-0.00	-0.12	-2.33	-1.48	-1.07
EPS (Diluted)	-0.00	-0.12	-2.33	-1.48	-1.07
Free Cash Flow	-15.97	-5.61	1.44	-4.79	-6.54
Free Cash Flow Per Share	-0.02	-0.01	0.10	-0.58	-0.80
Gross Margin	-10.20%	-35.52%	-7.22%	-5.28%	7.43%
Operating Margin	-55.81%	-254.24%	-173.28%	-70.36%	-31.38%
Profit Margin	-4.84%	-279.97%	-176.13%	-72.66%	-33.38%
Free Cash Flow Margin	-47.08%	-27.00%	7.18%	-28.69%	-24.93%
EBITDA	-17.22	-2.81	-6.04	-7.02	-4.39
EBITDA Margin	-50.76%	-13.52%	-30.13%	-42.03%	-16.73%
D&A For EBITDA	1.71	50.03	28.68	4.73	3.84
EBIT	-18.93	-52.84	-34.72	-11.75	-8.23
EBIT Margin	-55.81%	-254.24%	-173.28%	-70.36%	-31.38%
Revenue as Reported	52.53	20.9	20.94	17.67	26.94

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