EmbeddedArt Group AB (publ) (NGM:EMART)

EmbeddedArt Group AB Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	49.82	1.23	1.94	2.17	1.48
Revenue Growth (YoY)	3942.40%	-36.45%	-10.49%	45.99%	0.72%
Cost of Revenue	6.79	5.42	2	2.17	1.18
Gross Profit	43.03	-4.19	-0.06	0	0.31
Selling, General & Admin	39.68	8.22	14.28	12.31	5.43
Other Operating Expenses	12.09	-1.08	-2.15	-0.35	-0.06
Operating Expenses	52.22	20.38	18.52	16.98	6.61
Operating Income	-9.19	-24.57	-18.59	-16.98	-6.31
Interest Expense	-0.5	-0.92	-0.61	-1.21	-0.19
Interest & Investment Income	0.78	0	0	0.28	0.31
Other Non Operating Income (Expenses)	-	0	-	-	-
EBT Excluding Unusual Items	-8.91	-25.48	-19.2	-17.91	-6.2
Other Unusual Items	-	-	-	-	-4
Pretax Income	-8.91	-25.48	-19.2	-17.91	-10.19
Income Tax Expense	1.17	-	0.44	-	-
Net Income	-10.07	-25.48	-19.63	-17.91	-10.19
Net Income to Common	-10.07	-25.48	-19.63	-17.91	-10.19
Shares Outstanding (Basic)	19	1	1	0	0
Shares Outstanding (Diluted)	19	1	1	0	0
Shares Change (YoY)	1413.25%	32.75%	221.48%	83.77%	120.26%
EPS (Basic)	-0.52	-20.00	-20.46	-60.00	-62.75
EPS (Diluted)	-0.52	-20.00	-20.46	-60.00	-62.75
Free Cash Flow	-2.96	-13.09	-14.21	-18.9	-
Free Cash Flow Per Share	-0.15	-10.28	-14.81	-63.30	-
Gross Margin	86.38%	-	-3.15%	0.06%	20.64%
Operating Margin	-18.45%	-1993.51%	-958.32%	-783.72%	-425.04%
Profit Margin	-20.22%	-2067.77%	-1012.43%	-826.80%	-686.94%
Free Cash Flow Margin	-5.94%	-1062.48%	-732.81%	-872.35%	-
EBITDA	-8.74	-22.37	-16.36	-14.91	-6.08
EBITDA Margin	-17.54%	-	-	-	-
D&A For EBITDA	0.45	2.2	2.23	2.07	0.23
EBIT	-9.19	-24.57	-18.59	-16.98	-6.31
EBIT Margin	-18.45%	-	-	-	-
Revenue as Reported	49.75	0.21	4.92	1.21	1.46

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.