C-Rad 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
Operating Revenue	441.9	469	424.62	301.33	261.15
Revenue	441.9	469	424.62	301.33	261.15
Revenue Growth (YoY)	-5.78%	10.45%	40.91%	15.38%	17.83%
Cost of Revenue	125.9	146	137.39	96.02	90.92
Gross Profit	316	323	287.23	205.3	170.23
Selling, General & Admin	245.7	242.88	229.38	179.11	124.18
Other Operating Expenses	15	-0.19	-0.82	-5.67	-0.22
Operating Expenses	271	252.58	237.41	183.54	133.66
Operating Income	45	70.43	49.81	21.76	36.57
Interest Expense	-	-0.13	-0.34	-0.2	-0.15
Interest & Investment Income	-	2.27	0.06	0.16	0.01
Currency Exchange Gain (Loss)	-	7.24	-5.8	-	-0.57
Other Non Operating Income (Expenses)	-29.1	-0.15	-0.04	-0.23	-0.11
EBT Excluding Unusual Items	15.9	79.66	43.69	21.49	35.74
Pretax Income	15.9	79.78	43.93	21.49	35.74
Income Tax Expense	5.4	23.33	8.4	14.01	10.64
Net Income	10.5	56.45	35.53	7.48	25.1
Net Income to Common	10.5	56.45	35.53	7.48	25.1
Net Income Growth	-81.40%	58.88%	375.05%	-70.21%	74.74%
Shares Outstanding (Basic)	34	34	34	34	34
Shares Outstanding (Diluted)	34	34	34	34	34
Shares Change (YoY)	0.31%	-	0.01%	-0.50%	1.92%
EPS (Basic)	0.31	1.67	1.05	0.22	0.74
EPS (Diluted)	0.31	1.67	1.05	0.22	0.74
EPS Growth	-81.44%	59.05%	377.27%	-70.27%	72.09%
Free Cash Flow	50.3	29.21	29.28	8.58	16.94
Free Cash Flow Per Share	1.49	0.86	0.87	0.25	0.50
Gross Margin	71.51%	68.87%	67.64%	68.13%	65.18%
Operating Margin	10.18%	15.02%	11.73%	7.22%	14.00%
Profit Margin	2.38%	12.04%	8.37%	2.48%	9.61%
Free Cash Flow Margin	11.38%	6.23%	6.89%	2.85%	6.49%
EBITDA	55.13	77.53	55.33	27.58	39.37
EBITDA Margin	12.48%	16.53%	13.03%	9.15%	15.08%
D&A For EBITDA	10.13	7.11	5.52	5.82	2.81
EBIT	45	70.43	49.81	21.76	36.57
EBIT Margin	10.18%	15.02%	11.73%	7.22%	14.00%
Effective Tax Rate	33.96%	29.25%	19.12%	65.19%	29.76%

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