Camurus 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	2,265	1,868	1,717	956.34	600.57
Revenue Growth (YoY)	21.30%	8.78%	79.52%	59.24%	78.74%
Cost of Revenue	156.14	129.51	122.35	103.27	85.35
Gross Profit	2,109	1,738	1,595	853.08	515.22
Selling, General & Admin	708.15	583.72	424.45	308.79	239.81
Research & Development	516.92	683.62	637.7	473.76	388.69
Other Operating Expenses	10.25	1.57	6.45	-1.43	-2.71
Total Operating Expenses	1,235	1,269	1,069	781.12	625.79
Operating Income	873.93	469.17	525.9	71.96	-110.57
Interest Income	64.92	-84.44	24.74	2.7	0.17
Interest Expense	-5.76	-1.08	-1.34	-1.53	-1.37
Total Non-Operating Income (Expense)	59.16	-85.53	23.4	1.17	-1.19
Pretax Income	933.09	552.52	549.3	73.13	-111.77
Provision for Income Taxes	197.52	124.13	117.86	17.57	-21.32
Net Income	735.57	428.39	431.44	55.55	-90.45
Net Income to Common	735.57	428.39	431.44	55.55	-90.45
Net Income Growth	71.70%	-0.71%	676.63%	-	-
Shares Outstanding (Basic)	59	58	55	55	54
Shares Outstanding (Diluted)	60	60	57	57	56
Shares Change (YoY)	0.85%	3.48%	0.57%	1.68%	2.95%
EPS (Basic)	12.42	7.39	7.78	1.01	-1.66
EPS (Diluted)	12.26	7.20	7.50	0.97	-1.66
EPS Growth	70.28%	-4.00%	673.20%	-	-
Free Cash Flow	731.42	360.38	597.69	99.29	-147.42
Free Cash Flow Growth	102.96%	-39.70%	501.94%	-	-
Free Cash Flow Per Share	12.19	6.06	10.40	1.74	-2.62
Gross Margin	93.11%	93.07%	92.87%	89.20%	85.79%
Operating Margin	38.58%	25.12%	30.63%	7.52%	-18.41%
Profit Margin	32.47%	22.94%	25.13%	5.81%	-15.06%
FCF Margin	32.29%	19.30%	34.81%	10.38%	-24.55%
EBITDA	898.93	483.8	539.89	84.89	-110.57
EBITDA Margin	39.68%	25.91%	31.45%	8.88%	-18.41%
EBIT	873.93	469.17	525.9	71.96	-110.57
EBIT Margin	38.58%	25.12%	30.63%	7.52%	-18.41%
Effective Tax Rate	21.17%	22.47%	21.46%	24.03%	19.08%

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