Bonesupport Holding 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	1,175	898.73	591.08	328.82	212.89
Revenue Growth (YoY)	30.70%	52.05%	79.76%	54.46%	17.71%
Cost of Revenue	87.33	66.48	50.16	31.11	23.18
Gross Profit	1,087	832.25	540.92	297.71	189.7
Selling, General & Admin	719.26	609.34	461.62	311.75	220.69
Research & Development	91.4	76.01	57.11	53.09	53.01
Other Operating Expenses	45	-0.81	-0.45	0.47	-0.7
Operating Expenses	855.65	684.54	518.28	365.31	273
Operating Income	231.68	147.71	22.64	-67.61	-83.3
Interest Expense	-32.16	-2.29	-3.12	-0.97	-1.17
Interest & Investment Income	-	8.77	4.94	0.81	-
Currency Exchange Gain (Loss)	-	18.43	-8.71	3.07	2.28
EBT Excluding Unusual Items	199.52	172.62	15.75	-64.69	-82.19
Other Unusual Items	-	-	-	-	0.35
Pretax Income	199.52	172.62	15.75	-64.69	-81.84
Income Tax Expense	57.36	38.87	-229.27	3.47	3.69
Net Income	142.15	133.75	245.02	-68.17	-85.53
Net Income to Common	142.15	133.75	245.02	-68.17	-85.53
Net Income Growth	6.28%	-45.41%	-	-	-
Shares Outstanding (Basic)	66	66	65	64	64
Shares Outstanding (Diluted)	67	67	66	64	64
Shares Change (YoY)	0.25%	1.55%	1.78%	0.70%	8.32%
EPS (Basic)	2.16	2.04	3.77	-1.06	-1.34
EPS (Diluted)	0.66	2.01	3.74	-1.06	-1.34
EPS Growth	-67.16%	-46.26%	-	-	-
Free Cash Flow	218.74	64.23	-19.08	-48.94	-86.03
Free Cash Flow Per Share	3.28	0.96	-0.29	-0.76	-1.34
Gross Margin	92.56%	92.60%	91.51%	90.54%	89.11%
Operating Margin	19.72%	16.44%	3.83%	-20.56%	-39.13%
Profit Margin	12.10%	14.88%	41.45%	-20.73%	-40.18%
Free Cash Flow Margin	18.62%	7.15%	-3.23%	-14.89%	-40.41%
EBITDA	233.86	149.9	24.51	-66.31	-81.76
EBITDA Margin	19.91%	16.68%	4.15%	-20.17%	-38.41%
D&A For EBITDA	2.19	2.19	1.87	1.29	1.54
EBIT	231.68	147.71	22.64	-67.61	-83.3
EBIT Margin	19.72%	16.44%	3.83%	-20.56%	-39.13%
Effective Tax Rate	28.75%	22.52%	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.