Addnode 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	5,793	7,757	7,412	6,225	4,077
Revenue Growth (YoY)	-25.32%	4.66%	19.07%	52.69%	7.09%
Cost of Revenue	4,190	6,191	6,116	4,999	3,246
Gross Profit	1,603	1,566	1,296	1,226	831
Selling, General & Admin	568	568	522	403	281
Amortization of Goodwill & Intangibles	296	265	230	201	156
Operating Expenses	986	958	872	710	523
Operating Income	617	608	424	516	308
Interest Expense	-191	-158	-89	-37	-16
Interest & Investment Income	62	45	32	6	-
Currency Exchange Gain (Loss)	-	1	2	-2	-5
Other Non Operating Income (Expenses)	-	-7	-9	-4	-4
EBT Excluding Unusual Items	488	489	360	479	283
Merger & Restructuring Charges	-10	-10	-14	-13	-4
Gain (Loss) on Sale of Assets	-	-	-	24	1
Other Unusual Items	36	57	16	5	5
Pretax Income	514	536	362	495	285
Income Tax Expense	130	134	83	113	62
Earnings From Continuing Operations	384	402	279	382	223
Net Income	384	402	279	382	223
Net Income to Common	384	402	279	382	223
Net Income Growth	-4.48%	44.09%	-26.96%	71.30%	36.81%
Shares Outstanding (Basic)	134	133	133	134	134
Shares Outstanding (Diluted)	134	133	133	134	134
Shares Change (YoY)	0.48%	-0.08%	-0.14%	-0.41%	0.36%
EPS (Basic)	2.87	3.02	2.09	2.86	1.66
EPS (Diluted)	2.87	3.02	2.09	2.86	1.66
EPS Growth	-4.90%	44.26%	-26.89%	72.20%	36.17%
Free Cash Flow	153	691	459	700	429
Free Cash Flow Per Share	1.14	5.18	3.44	5.24	3.20
Dividend Per Share	1.150	1.150	1.000	1.000	0.750
Dividend Growth	-	15.00%	-	33.33%	20.00%
Gross Margin	27.67%	20.19%	17.48%	19.70%	20.38%
Operating Margin	10.65%	7.84%	5.72%	8.29%	7.56%
Profit Margin	6.63%	5.18%	3.76%	6.14%	5.47%
Free Cash Flow Margin	2.64%	8.91%	6.19%	11.24%	10.52%
EBITDA	1,035	740	539	612	378
EBITDA Margin	17.87%	9.54%	7.27%	9.83%	9.27%
D&A For EBITDA	418	132	115	96	70
EBIT	617	608	424	516	308
EBIT Margin	10.65%	7.84%	5.72%	8.29%	7.56%
Effective Tax Rate	25.29%	25.00%	22.93%	22.83%	21.75%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.