BPC Instruments AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Revenue	56.75	51.16	35.42	29.52	24.08	24.17
Revenue Growth (YoY)	27.71%	44.44%	19.97%	22.62%	-0.38%	-
Cost of Revenue	12.92	13.26	11.36	9.63	7.3	8.2
Gross Profit	43.83	37.9	24.06	19.9	16.78	15.97
Selling, General & Admin	25.41	21.46	17.62	13.47	10.35	10.72
Other Operating Expenses	-0.4	-0.29	-	-	-0.13	-0.27
Operating Expenses	26.72	22.82	19.61	14.98	11.44	11.67
Operating Income	17.11	15.08	4.45	4.92	5.34	4.3
Interest Expense	-0.72	-0.66	-0.19	-0.13	-0.15	-0.1
Interest & Investment Income	0.46	0.48	0	0.23	-	0.08
Currency Exchange Gain (Loss)	-	-	0.86	0.18	-0.22	-
Other Non Operating Income (Expenses)	0.15	-0	-	-	-	-
EBT Excluding Unusual Items	19.09	14.91	5.12	5.21	4.97	4.28
Gain (Loss) on Sale of Investments	-	-	-0.3	-	-	-
Gain (Loss) on Sale of Assets	-	-	-0.02	-	-	-
Other Unusual Items	-	-	0.02	0	0.02	-
Pretax Income	19.09	14.91	4.9	5.21	4.99	4.28
Income Tax Expense	3.46	3.02	1.07	0.62	1.07	0.92
Net Income	15.63	11.88	3.83	4.58	3.92	3.35
Net Income to Common	15.63	11.88	3.83	4.58	3.92	3.35
Net Income Growth	118.44%	210.11%	-16.39%	16.89%	16.85%	-
Shares Outstanding (Basic)	10	10	10	10	10	-
Shares Outstanding (Diluted)	10	10	10	10	10	-
Shares Change (YoY)	-	-	-	7.53%	-	-
EPS (Basic)	1.50	1.14	0.37	0.44	0.40	-
EPS (Diluted)	1.50	1.14	0.37	0.44	0.40	-
EPS Growth	118.44%	210.11%	-16.39%	8.71%	-	-
Free Cash Flow	13.46	10.03	-0.18	3.01	6.47	-0.47
Free Cash Flow Per Share	1.29	0.96	-0.02	0.29	0.67	-
Gross Margin	77.23%	74.09%	67.94%	67.39%	69.69%	66.07%
Operating Margin	30.15%	29.48%	12.58%	16.65%	22.17%	17.78%
Profit Margin	27.55%	23.22%	10.82%	15.52%	16.28%	13.88%
Free Cash Flow Margin	23.71%	19.60%	-0.52%	10.20%	26.86%	-1.93%
EBITDA	19.06	16.92	4.88	5.18	5.6	5.46
EBITDA Margin	33.59%	33.06%	13.78%	17.55%	23.26%	22.61%
D&A For EBITDA	1.95	1.83	0.43	0.27	0.26	1.17
EBIT	17.11	15.08	4.45	4.92	5.34	4.3
EBIT Margin	30.15%	29.48%	12.58%	16.65%	22.17%	17.78%
Effective Tax Rate	18.10%	20.29%	21.82%	11.99%	21.46%	21.59%
Revenue as Reported	57.92	52.18	36.31	29.65	24.37	24.62

Source: S&P Capital IQ. Standard template. Financial Sources.