Camurus AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	2,265	1,868	1,717	956.34	600.57
Revenue Growth (YoY)	21.30%	8.78%	79.52%	59.24%	78.74%
Cost of Revenue	156.14	129.51	122.35	103.27	85.35
Gross Profit	2,109	1,738	1,595	853.08	515.22
Selling, General & Admin	708.15	583.72	424.45	308.79	239.81
Research & Development	516.92	683.62	637.7	473.76	388.69
Other Operating Expenses	10.25	7.1	-1.06	-0.74	-0.92
Operating Expenses	1,235	1,274	1,061	781.81	627.58
Operating Income	873.93	463.63	533.41	71.26	-112.36
Interest Expense	-5.76	-1	-1.28	-1.21	-1.37
Interest & Investment Income	64.92	84.37	24.72	2.66	0.17
Currency Exchange Gain (Loss)	-	5.54	-7.51	-6.27	1.78
Other Non Operating Income (Expenses)	-	-0.01	-0.04	-0.28	-
EBT Excluding Unusual Items	933.09	552.52	549.3	66.16	-111.77
Gain (Loss) on Sale of Assets	-	-	-	6.96	-
Pretax Income	933.09	552.52	549.3	73.13	-111.77
Income Tax Expense	197.52	124.13	117.86	17.57	-21.32
Net Income	735.57	428.39	431.44	55.55	-90.45
Net Income to Common	735.57	428.39	431.44	55.55	-90.45
Net Income Growth	71.70%	-0.71%	676.63%	-	-
Shares Outstanding (Basic)	59	58	55	55	54
Shares Outstanding (Diluted)	60	59	57	57	54
Shares Change (YoY)	0.85%	3.48%	0.57%	5.00%	3.36%
EPS (Basic)	12.42	7.39	7.78	1.01	-1.66
EPS (Diluted)	12.26	7.20	7.50	0.97	-1.66
EPS Growth	70.28%	-4.00%	673.20%	-	-
Free Cash Flow	731.42	360.38	597.69	99.29	-147.42
Free Cash Flow Per Share	12.19	6.06	10.39	1.74	-2.71
Gross Margin	93.11%	93.07%	92.87%	89.20%	85.79%
Operating Margin	38.58%	24.82%	31.07%	7.45%	-18.71%
Profit Margin	32.47%	22.94%	25.13%	5.81%	-15.06%
Free Cash Flow Margin	32.29%	19.30%	34.81%	10.38%	-24.55%
EBITDA	898.93	466.3	535.9	73.79	-109.44
EBITDA Margin	39.68%	24.97%	31.21%	7.72%	-18.22%
D&A For EBITDA	25.01	2.67	2.49	2.53	2.92
EBIT	873.93	463.63	533.41	71.26	-112.36
EBIT Margin	38.58%	24.82%	31.07%	7.45%	-18.71%
Effective Tax Rate	21.17%	22.47%	21.46%	24.03%	-

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