ERIXF 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	236,681	247,880	263,351	271,546	232,314
Revenue Growth (YoY)	-4.52%	-5.88%	-3.02%	16.89%	-0.03%
Cost of Revenue	124,013	138,515	161,749	158,251	131,565
Gross Profit	112,668	109,365	101,602	113,295	100,749
Selling, General & Admin	33,685	51,657	39,255	35,692	26,957
Research & Development	48,852	53,514	50,664	47,298	42,074
Other Operating Expenses	-8,503	-119	32,009	3,285	-62
Operating Income	38,634	4,313	-20,326	27,020	31,780
Interest Income	-	2,734	2,145	778	-
Interest Expense	-	-4,103	-4,118	-1,930	-
Other Non-Operating Income (Expense)	-332	-355	-1,020	-1,259	-2,530
Total Non-Operating Income (Expense)	-332	-1,724	-2,993	-2,411	-2,530
Pretax Income	38,302	2,589	-23,319	24,609	29,250
Provision for Income Taxes	9,588	2,215	2,785	5,497	6,270
Net Income	28,428	20	-26,446	18,724	22,694
Minority Interest in Earnings	286	354	342	388	286
Net Income to Common	28,428	20	-26,446	18,724	22,694
Net Income Growth	142040.00%	-	-	-17.49%	29.81%
Shares Outstanding (Basic)	3,333	3,332	3,330	3,330	3,344
Shares Outstanding (Diluted)	3,342	3,339	3,330	3,334	3,352
Shares Change (YoY)	0.09%	0.27%	-0.12%	-0.53%	0.53%
EPS (Basic)	8.53	0.01	-7.94	5.62	6.45
EPS (Diluted)	8.51	0.01	-7.94	5.62	6.43
EPS Growth	85000.00%	-	-	-12.60%	69.66%
Free Cash Flow	30,324	43,921	3,880	26,386	35,402
Free Cash Flow Growth	-30.96%	1031.99%	-85.30%	-25.47%	44.85%
Free Cash Flow Per Share	9.07	13.15	1.17	7.91	10.56
Dividends Per Share	3.000	2.850	2.700	2.700	2.500
Dividend Growth	5.26%	5.56%	-	8.00%	25.00%
Gross Margin	47.60%	44.12%	38.58%	41.72%	43.37%
Operating Margin	16.32%	1.74%	-7.72%	9.95%	13.68%
Profit Margin	12.13%	0.15%	-9.91%	7.04%	9.89%
FCF Margin	12.81%	17.72%	1.47%	9.72%	15.24%
EBITDA	47,875	30,047	-20,326	27,020	40,749
EBITDA Margin	20.23%	12.12%	-7.72%	9.95%	17.54%
EBIT	38,634	4,313	-20,326	27,020	31,780
EBIT Margin	16.32%	1.74%	-7.72%	9.95%	13.68%
Effective Tax Rate	25.03%	85.55%	-11.94%	22.34%	21.44%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.