New Wave Group AB (publ)

LSE:0KIZ.LConsumer Cyclical

——At close · Market cap —

0KIZ.L · Income statement · TradingHolo

SEK billions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	6.1	6.7	8.8	9.5	9.5	10.0	+5.1%
Cost of revenue	3.5	3.5	4.5	4.7	8.3	8.8	+6.5%
Gross profit	2.6	3.2	4.4	4.8	1.2	1.2	−4.0%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	1.0	1.1	1.5	3.3	0.0	0.0	—
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	2.1	2.2	3.0	3.2	(0.0)	(0.0)	−66.7%
Operating income	0.5	1.0	1.5	1.6	1.2	1.2	−4.1%
Interest expense	0.1	0.0	0.1	0.1	0.1	0.1	−13.1%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	+22.2%
Other income / expense	(0.1)	(0.0)	(0.1)	(0.1)	(0.1)	(0.1)	−65.5%
Pre-tax income	0.5	1.0	1.5	1.4	1.1	1.0	−9.1%
Income tax	0.1	0.2	0.3	0.3	0.3	0.3	−1.4%
Net income	0.4	0.8	1.2	1.1	0.9	0.8	−11.1%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	0.0	+100.0%
EPS, basic (per share)	2.75	5.73	8.81	8.43	6.64	5.90	−11.1%
EPS, diluted (per share)	2.75	5.73	8.81	8.43	6.64	5.90	−11.1%
EBITDA	0.8	1.2	1.8	1.8	1.6	1.5	−5.7%
Depreciation & amortization	0.2	0.2	0.2	0.3	0.3	0.3	+10.1%
Weighted average shares (shares)	132,687,086	132,687,086	132,687,086	132,740,214	132,687,086	132,687,086	+0.0%
Weighted average diluted shares (shares)	132,687,086	132,687,086	132,687,086	132,687,086	132,687,086	132,687,086	+0.0%
Gross margin	43.2%	48.1%	49.5%	50.3%	12.8%	11.7%	−1.1 pts
Operating margin	9.0%	15.0%	17.0%	16.6%	12.8%	11.7%	−1.1 pts
Net margin	6.0%	11.3%	13.2%	11.8%	9.2%	7.8%	−1.4 pts

SEK billionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.