Svedbergs Group 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	2,253	2,184	1,824	1,833	868.71
Revenue Growth (YoY)	3.16%	19.74%	-0.50%	110.99%	33.77%
Cost of Revenue	1,191	1,188	1,028	1,076	502.25
Gross Profit	1,062	995.95	795.53	757.12	366.46
Selling, General & Admin	706.4	668.4	544.42	493.44	248.83
Research & Development	27.8	30.37	23.24	20.4	6.71
Other Operating Expenses	-1.4	-0.2	-1.66	0.81	-2.86
Operating Expenses	732.8	698.56	566	514.64	252.69
Operating Income	329.3	297.39	229.53	242.47	113.77
Interest Expense	-35.8	-65.78	-49.83	-27.74	-5.11
Interest & Investment Income	-	6.7	7.4	0.35	0.22
Earnings From Equity Investments	-	-	-	-	-0.24
Currency Exchange Gain (Loss)	-	5.69	-7.77	-2.21	-10.35
Other Non Operating Income (Expenses)	-10.8	-14.73	-1.21	-0.94	-0.22
EBT Excluding Unusual Items	282.7	229.27	178.12	211.95	98.06
Merger & Restructuring Charges	-	-0.38	-18.39	-5.84	-18.66
Gain (Loss) on Sale of Assets	-	-0.01	-	-0.12	0.04
Pretax Income	282.7	228.88	159.73	205.99	79.44
Income Tax Expense	66.7	60.79	40.84	40.49	20.81
Net Income	216	168.09	118.9	165.5	58.63
Net Income to Common	216	168.09	118.9	165.5	58.63
Net Income Growth	28.50%	41.38%	-28.16%	182.26%	21.70%
Shares Outstanding (Basic)	53	52	35	34	21
Shares Outstanding (Diluted)	53	52	35	34	21
Shares Change (YoY)	2.63%	46.45%	4.48%	59.40%	0.11%
EPS (Basic)	4.07	3.25	3.37	4.90	2.77
EPS (Diluted)	4.07	3.25	3.37	4.90	2.77
EPS Growth	25.33%	-3.56%	-31.22%	77.05%	21.57%
Free Cash Flow	381.4	137.23	183.8	218.42	89.44
Free Cash Flow Per Share	7.19	2.66	5.21	6.47	4.22
Dividend Per Share	2.000	1.500	1.000	1.500	-
Dividend Growth	33.33%	50.00%	-33.33%	-	-
Gross Margin	47.15%	45.61%	43.62%	41.31%	42.18%
Operating Margin	14.62%	13.62%	12.59%	13.23%	13.10%
Profit Margin	9.59%	7.70%	6.52%	9.03%	6.75%
Free Cash Flow Margin	16.93%	6.28%	10.08%	11.92%	10.30%
EBITDA	415.5	340.1	257.01	267.16	129.69
EBITDA Margin	18.45%	15.57%	14.09%	14.58%	14.93%
D&A For EBITDA	86.2	42.71	27.48	24.69	15.92
EBIT	329.3	297.39	229.53	242.47	113.77
EBIT Margin	14.62%	13.62%	12.59%	13.23%	13.10%
Effective Tax Rate	23.59%	26.56%	25.56%	19.66%	26.19%

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