Bonesupport Holding AB (publ) (LON:0RQO)

Bonesupport Holding AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,119	898.73	591.08	328.82	212.89	180.86
Revenue Growth (YoY)	37.41%	52.05%	79.76%	54.46%	17.71%	16.34%
Cost of Revenue	82.74	66.48	50.16	31.11	23.18	19.26
Gross Profit	1,036	832.25	540.92	297.71	189.7	161.6
Selling, General & Admin	705.14	609.34	461.62	311.75	220.69	200.91
Research & Development	89.68	76.01	57.11	53.09	53.01	57.9
Other Operating Expenses	-0.81	-0.81	-0.45	0.47	-0.7	-1.01
Operating Expenses	794.01	684.54	518.28	365.31	273	257.8
Operating Income	242.38	147.71	22.64	-67.61	-83.3	-96.19
Interest Expense	-19.83	-2.29	-3.12	-0.97	-1.17	-0.45
Interest & Investment Income	8.77	8.77	4.94	0.81	-	0.01
Currency Exchange Gain (Loss)	-28.25	18.43	-8.71	3.07	2.28	-2.93
EBT Excluding Unusual Items	203.07	172.62	15.75	-64.69	-82.19	-99.56
Other Unusual Items	-	-	-	-	0.35	0.56
Pretax Income	203.07	172.62	15.75	-64.69	-81.84	-99
Income Tax Expense	51.15	38.87	-229.27	3.47	3.69	2.41
Net Income	151.92	133.75	245.02	-68.17	-85.53	-101.41
Net Income to Common	151.92	133.75	245.02	-68.17	-85.53	-101.41
Net Income Growth	67.73%	-45.41%	-	-	-	-
Shares Outstanding (Basic)	66	66	65	64	64	59
Shares Outstanding (Diluted)	67	67	66	64	64	59
Shares Change (YoY)	0.87%	1.55%	1.78%	0.70%	8.32%	13.86%
EPS (Basic)	2.31	2.04	3.77	-1.06	-1.34	-1.72
EPS (Diluted)	2.28	2.01	3.74	-1.06	-1.34	-1.72
EPS Growth	65.57%	-46.26%	-	-	-	-
Free Cash Flow	238.38	64.23	-19.08	-48.94	-86.03	-100.62
Free Cash Flow Per Share	3.57	0.96	-0.29	-0.76	-1.34	-1.70
Gross Margin	92.61%	92.60%	91.51%	90.54%	89.11%	89.35%
Operating Margin	21.66%	16.44%	3.83%	-20.56%	-39.13%	-53.19%
Profit Margin	13.58%	14.88%	41.45%	-20.73%	-40.18%	-56.07%
Free Cash Flow Margin	21.30%	7.15%	-3.23%	-14.89%	-40.41%	-55.63%
EBITDA	244.8	149.9	24.51	-66.31	-81.76	-94.52
EBITDA Margin	21.87%	16.68%	4.15%	-20.17%	-38.41%	-52.26%
D&A For EBITDA	2.43	2.19	1.87	1.29	1.54	1.67
EBIT	242.38	147.71	22.64	-67.61	-83.3	-96.19
EBIT Margin	21.66%	16.44%	3.83%	-20.56%	-39.13%	-53.19%
Effective Tax Rate	25.19%	22.52%	-	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.