Invoicery Group AB (NGM:FRILAN)

Invoicery Group AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	1,834	1,791	1,649	1,659
Revenue Growth (YoY)	10.06%	8.62%	-0.61%	-
Cost of Revenue	1,776	1,737	1,594	1,606
Gross Profit	58.08	53.78	55.46	53.21
Selling, General & Admin	49.55	49.02	49.7	44.61
Other Operating Expenses	-8.19	-10.31	-6.48	-5.36
Operating Expenses	44.52	42.02	47.43	43.57
Operating Income	13.56	11.76	8.03	9.64
Interest Expense	-0.13	-0.13	-0.57	-
Interest & Investment Income	3.45	3.86	2.73	1.71
Currency Exchange Gain (Loss)	0.25	0.25	-	0.42
Other Non Operating Income (Expenses)	-0	-	-	0
EBT Excluding Unusual Items	17.12	15.74	10.19	11.78
Other Unusual Items	-	-	-7.74	-
Pretax Income	17.12	15.74	2.45	11.78
Income Tax Expense	5.92	5.77	4.46	4.27
Net Income	11.2	9.98	-2.01	7.51
Net Income to Common	11.2	9.98	-2.01	7.51
Shares Outstanding (Basic)	29	29	29	24
Shares Outstanding (Diluted)	29	29	29	24
Shares Change (YoY)	0.12%	-	23.36%	-
EPS (Basic)	0.39	0.34	-0.07	0.32
EPS (Diluted)	0.39	0.34	-0.07	0.32
Free Cash Flow	36.92	31.84	17.09	2.04
Free Cash Flow Per Share	1.27	1.10	0.59	0.09
Dividend Per Share	0.180	0.180	0.100	-
Dividend Growth	80.00%	80.00%	-	-
Gross Margin	3.17%	3.00%	3.36%	3.21%
Operating Margin	0.74%	0.66%	0.49%	0.58%
Profit Margin	0.61%	0.56%	-0.12%	0.45%
Free Cash Flow Margin	2.01%	1.78%	1.04%	0.12%
EBITDA	13.51	11.86	8.82	10.53
EBITDA Margin	0.74%	0.66%	0.53%	0.63%
D&A For EBITDA	-0.05	0.09	0.79	0.88
EBIT	13.56	11.76	8.03	9.64
EBIT Margin	0.74%	0.66%	0.49%	0.58%
Effective Tax Rate	34.58%	36.62%	182.24%	36.26%
Revenue as Reported	1,845	1,803	1,657	1,665

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.