Calviks 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	1,348	406.91	73.78	42.25	25.75
Revenue Growth (YoY)	231.36%	451.55%	74.61%	64.05%	70.94%
Cost of Revenue	1,229	363.22	59.84	23.94	12.14
Gross Profit	118.94	43.68	13.93	18.31	13.61
Selling, General & Admin	59.52	20.13	8.38	7.15	4.88
Other Operating Expenses	-5.58	-1.66	-1.33	-	-0.03
Operating Expenses	75.22	23.1	9.71	8.74	4.91
Operating Income	43.73	20.58	4.22	9.57	8.7
Interest Expense	-17.38	-4.04	-1.54	-0.33	-0.01
Interest & Investment Income	2.4	0.95	0.06	-	-
Earnings From Equity Investments	-	-	0.01	-	-
Currency Exchange Gain (Loss)	-	0.01	0.04	0	-
Other Non Operating Income (Expenses)	-	0	-0.01	-	0
EBT Excluding Unusual Items	28.75	17.51	2.79	9.25	8.69
Merger & Restructuring Charges	-1.7	-0.49	-0.37	-	-
Pretax Income	27.05	17.02	2.43	9.25	8.69
Income Tax Expense	10.39	4.28	0.91	2.15	1.94
Earnings From Continuing Operations	16.66	12.73	1.51	7.1	6.75
Minority Interest in Earnings	-0.77	-0.17	-	-	-0.68
Net Income	15.89	12.56	1.51	7.1	6.07
Net Income to Common	15.89	12.56	1.51	7.1	6.07
Net Income Growth	26.47%	730.34%	-78.68%	16.93%	94.30%
Shares Outstanding (Basic)	5	5	4	3	3
Shares Outstanding (Diluted)	5	5	4	3	3
Shares Change (YoY)	9.34%	30.53%	9.30%	13.22%	-
EPS (Basic)	2.99	2.59	0.41	2.09	2.02
EPS (Diluted)	2.99	2.59	0.41	2.09	2.02
EPS Growth	15.68%	536.12%	-80.50%	3.28%	-
Free Cash Flow	46.16	17.61	4.28	8.12	7.58
Free Cash Flow Per Share	8.70	3.63	1.15	2.39	2.52
Dividend Per Share	-	-	-	1.657	-
Gross Margin	8.82%	10.74%	18.88%	43.34%	52.85%
Operating Margin	3.24%	5.06%	5.72%	22.65%	33.80%
Profit Margin	1.18%	3.09%	2.05%	16.80%	23.57%
Free Cash Flow Margin	3.42%	4.33%	5.79%	19.22%	29.43%
EBITDA	65.01	20.63	4.26	9.62	8.76
EBITDA Margin	4.82%	5.07%	5.77%	22.77%	34.01%
D&A For EBITDA	21.28	0.04	0.04	0.05	0.05
EBIT	43.73	20.58	4.22	9.57	8.7
EBIT Margin	3.24%	5.06%	5.72%	22.65%	33.80%
Effective Tax Rate	38.42%	25.17%	37.61%	23.23%	22.30%
Revenue as Reported	-	-	-	-	25.79

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