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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	1,856	1,791	1,649	1,659
Revenue Growth (YoY)	5.39%	8.62%	-0.61%	-
Cost of Revenue	1,797	1,737	1,594	1,606
Gross Profit	59.84	53.78	55.46	53.21
Selling, General & Admin	48.44	49.02	49.7	44.61
Other Operating Expenses	-4.1	-10.31	-6.48	-5.36
Operating Expenses	47.49	42.02	47.43	43.57
Operating Income	12.36	11.76	8.03	9.64
Interest Expense	-0.13	-0.13	-0.57	-
Interest & Investment Income	3.46	3.86	2.73	1.71
Currency Exchange Gain (Loss)	0.25	0.25	-	0.42
Other Non Operating Income (Expenses)	-	-	-	0
EBT Excluding Unusual Items	15.94	15.74	10.19	11.78
Other Unusual Items	-	-	-7.74	-
Pretax Income	15.94	15.74	2.45	11.78
Income Tax Expense	5.47	5.77	4.46	4.27
Net Income	10.47	9.98	-2.01	7.51
Net Income to Common	10.47	9.98	-2.01	7.51
Shares Outstanding (Basic)	29	29	29	24
Shares Outstanding (Diluted)	29	29	29	24
Shares Change (YoY)	-	-	23.36%	-
EPS (Basic)	0.36	0.34	-0.07	0.32
EPS (Diluted)	0.36	0.34	-0.07	0.32
Free Cash Flow	34.97	31.84	17.09	2.04
Free Cash Flow Per Share	1.20	1.10	0.59	0.09
Dividend Per Share	0.180	0.180	0.100	-
Dividend Growth	80.00%	80.00%	-	-
Gross Margin	3.22%	3.00%	3.36%	3.21%
Operating Margin	0.67%	0.66%	0.49%	0.58%
Profit Margin	0.56%	0.56%	-0.12%	0.45%
Free Cash Flow Margin	1.88%	1.78%	1.04%	0.12%
EBITDA	12.3	11.86	8.82	10.53
EBITDA Margin	0.66%	0.66%	0.53%	0.63%
D&A For EBITDA	-0.06	0.09	0.79	0.88
EBIT	12.36	11.76	8.03	9.64
EBIT Margin	0.67%	0.66%	0.49%	0.58%
Effective Tax Rate	34.31%	36.62%	182.24%	36.26%
Revenue as Reported	1,863	1,803	1,657	1,665

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.