C-Rad AB (publ) (FRA:24C)

C-Rad AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	457.6	469	424.62	301.33	261.15	221.63
Revenue	457.6	469	424.62	301.33	261.15	221.63
Revenue Growth (YoY)	-5.83%	10.45%	40.91%	15.38%	17.83%	7.90%
Cost of Revenue	138.3	146	137.39	96.02	90.92	84.74
Gross Profit	319.3	323	287.23	205.3	170.23	136.89
Selling, General & Admin	234.58	242.88	229.38	179.11	124.18	109.18
Other Operating Expenses	13.62	-0.19	-0.82	-5.67	-0.22	-1.37
Operating Expenses	258.98	252.58	237.41	183.54	133.66	116.84
Operating Income	60.33	70.43	49.81	21.76	36.57	20.05
Interest Expense	-25.86	-0.13	-0.34	-0.2	-0.15	-0.12
Interest & Investment Income	-	2.27	0.06	0.16	0.01	0.01
Currency Exchange Gain (Loss)	7.24	7.24	-5.8	-	-0.57	-2.97
Other Non Operating Income (Expenses)	-0.05	-0.15	-0.04	-0.23	-0.11	-0.59
EBT Excluding Unusual Items	41.66	79.66	43.69	21.49	35.74	16.38
Pretax Income	41.78	79.78	43.93	21.49	35.74	16.38
Income Tax Expense	18.53	23.33	8.4	14.01	10.64	2.02
Net Income	23.25	56.45	35.53	7.48	25.1	14.37
Net Income to Common	23.25	56.45	35.53	7.48	25.1	14.37
Net Income Growth	-59.87%	58.88%	375.05%	-70.21%	74.74%	-
Shares Outstanding (Basic)	34	34	34	34	34	33
Shares Outstanding (Diluted)	34	34	34	34	34	33
Shares Change (YoY)	-0.23%	-	0.01%	-0.50%	1.92%	7.61%
EPS (Basic)	0.69	1.67	1.05	0.22	0.74	0.43
EPS (Diluted)	0.69	1.67	1.05	0.22	0.74	0.43
EPS Growth	-59.82%	59.05%	377.27%	-70.27%	72.09%	-
Free Cash Flow	71.81	29.21	29.28	8.58	16.94	16.93
Free Cash Flow Per Share	2.13	0.86	0.87	0.25	0.50	0.51
Gross Margin	69.78%	68.87%	67.64%	68.13%	65.18%	61.77%
Operating Margin	13.18%	15.02%	11.73%	7.22%	14.00%	9.05%
Profit Margin	5.08%	12.04%	8.37%	2.48%	9.61%	6.48%
Free Cash Flow Margin	15.69%	6.23%	6.89%	2.85%	6.49%	7.64%
EBITDA	68.33	77.53	55.33	27.58	39.37	22.81
EBITDA Margin	14.93%	16.53%	13.03%	9.15%	15.08%	10.29%
D&A For EBITDA	8.01	7.11	5.52	5.82	2.81	2.76
EBIT	60.33	70.43	49.81	21.76	36.57	20.05
EBIT Margin	13.18%	15.02%	11.73%	7.22%	14.00%	9.05%
Effective Tax Rate	44.36%	29.25%	19.12%	65.19%	29.76%	12.31%

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