RaySearch Laboratories 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	1,344	1,192	1,022	843.65	641.67
Revenue Growth (YoY)	12.77%	16.62%	21.16%	31.48%	-1.52%
Cost of Revenue	101.9	99.49	106.58	94.99	50.4
Gross Profit	1,242	1,093	915.58	748.66	591.28
Selling, General & Admin	650.2	576.17	558.01	481.14	422.23
Research & Development	270.4	269.38	237.74	238.77	233.44
Other Operating Expenses	29.4	-4.52	-2.64	-1.56	-0.35
Operating Expenses	950	841.04	793.1	718.35	655.32
Operating Income	292.4	251.5	122.48	30.31	-64.04
Interest Expense	-4.5	-8.99	-9.69	-11.48	-6.04
Interest & Investment Income	-	11.42	4.9	1.11	0.71
Currency Exchange Gain (Loss)	-	8.99	-7.6	12.44	10.7
Other Non Operating Income (Expenses)	-0.1	-0.06	-0.01	-	-
Pretax Income	287.8	262.87	110.09	32.38	-58.67
Income Tax Expense	60	59.35	28.52	8.6	-11.36
Net Income	227.8	203.51	81.57	23.78	-47.32
Net Income to Common	227.8	203.51	81.57	23.78	-47.32
Net Income Growth	11.93%	149.49%	243.06%	-	-
Shares Outstanding (Basic)	34	34	34	34	34
Shares Outstanding (Diluted)	34	34	34	34	34
Shares Change (YoY)	-0.08%	-	-	-	-
EPS (Basic)	6.65	5.94	2.38	0.69	-1.38
EPS (Diluted)	6.65	5.94	2.38	0.69	-1.38
EPS Growth	12.02%	149.49%	244.84%	-	-
Free Cash Flow	358.9	471.97	431.64	307.26	186.19
Free Cash Flow Per Share	10.48	13.77	12.59	8.96	5.43
Dividend Per Share	4.000	3.000	0.700	-	-
Dividend Growth	33.33%	328.57%	-	-	-
Gross Margin	92.42%	91.65%	89.57%	88.74%	92.15%
Operating Margin	21.75%	21.10%	11.98%	3.59%	-9.98%
Profit Margin	16.95%	17.07%	7.98%	2.82%	-7.37%
Free Cash Flow Margin	26.70%	39.59%	42.23%	36.42%	29.02%
EBITDA	397.2	286.16	214.52	69.74	-33.24
EBITDA Margin	29.55%	24.01%	20.99%	8.27%	-5.18%
D&A For EBITDA	104.8	34.66	92.05	39.43	30.8
EBIT	292.4	251.5	122.48	30.31	-64.04
EBIT Margin	21.75%	21.10%	11.98%	3.59%	-9.98%
Effective Tax Rate	20.85%	22.58%	25.90%	26.55%	-

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