Pricer AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	2,205	2,558	2,681	2,268	1,766	1,759
Revenue Growth (YoY)	-19.18%	-4.59%	18.23%	28.43%	0.36%	75.44%
Cost of Revenue	1,706	1,995	2,227	1,893	1,371	1,336
Gross Profit	499.1	563.2	454.7	375.01	394.72	423.1
Selling, General & Admin	363	333	379.4	310.89	227.33	226.72
Research & Development	47.1	38.4	50.7	51.92	64.51	55.37
Other Operating Expenses	-7.8	-8.6	5.6	-0	-	-
Operating Expenses	402.3	362.8	435.7	362.81	291.84	282.09
Operating Income	96.8	200.4	19	12.2	102.88	141.01
Interest Expense	-56.2	-46	-54.1	-18.73	-2.4	-1.28
Interest & Investment Income	6.7	6.7	3.5	0.88	0	0.21
Currency Exchange Gain (Loss)	-9.9	-9.9	5.6	10.07	-2.87	-6.3
EBT Excluding Unusual Items	37.4	151.2	-26	4.42	97.6	133.64
Asset Writedown	-	-	-14.8	-	-	-
Pretax Income	37.4	151.2	-40.8	4.42	97.6	133.64
Income Tax Expense	14.3	19.3	7.5	-0.38	18.47	6.17
Net Income	23.1	131.9	-48.3	4.8	79.13	127.48
Net Income to Common	23.1	131.9	-48.3	4.8	79.13	127.48
Net Income Growth	-77.55%	-	-	-93.94%	-37.92%	30.42%
Shares Outstanding (Basic)	164	164	137	110	110	110
Shares Outstanding (Diluted)	164	164	137	112	111	111
Shares Change (YoY)	4.08%	19.45%	22.62%	0.70%	-0.17%	0.10%
EPS (Basic)	0.14	0.81	-0.35	0.04	0.72	1.16
EPS (Diluted)	0.14	0.81	-0.35	0.04	0.71	1.15
EPS Growth	-78.55%	-	-	-94.37%	-38.26%	30.68%
Free Cash Flow	67.1	16.5	-119	250.33	-196.14	248.53
Free Cash Flow Per Share	0.41	0.10	-0.87	2.24	-1.77	2.23
Dividend Per Share	-	-	-	-	1.000	1.000
Dividend Growth	-	-	-	-	-	25.00%
Gross Margin	22.63%	22.02%	16.96%	16.54%	22.35%	24.05%
Operating Margin	4.39%	7.83%	0.71%	0.54%	5.83%	8.02%
Profit Margin	1.05%	5.16%	-1.80%	0.21%	4.48%	7.25%
Free Cash Flow Margin	3.04%	0.65%	-4.44%	11.04%	-11.11%	14.12%
EBITDA	126.6	224.1	34.8	24.96	115.18	153.2
EBITDA Margin	5.74%	8.76%	1.30%	1.10%	6.52%	8.71%
D&A For EBITDA	29.8	23.7	15.8	12.76	12.31	12.19
EBIT	96.8	200.4	19	12.2	102.88	141.01
EBIT Margin	4.39%	7.83%	0.71%	0.54%	5.83%	8.01%
Effective Tax Rate	38.23%	12.77%	-	-	18.92%	4.61%

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