C-Rad AB (publ) (STO:CRAD.B)

C-Rad AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	445.5	469	424.62	301.33	261.15	221.63
Revenue	445.5	469	424.62	301.33	261.15	221.63
Revenue Growth (YoY)	-10.36%	10.45%	40.91%	15.38%	17.83%	7.90%
Cost of Revenue	136.9	146	137.39	96.02	90.92	84.74
Gross Profit	308.6	323	287.23	205.3	170.23	136.89
Selling, General & Admin	227.88	242.88	229.38	179.11	124.18	109.18
Other Operating Expenses	-0.19	-0.19	-0.82	-5.67	-0.22	-1.37
Operating Expenses	238.38	252.58	237.41	183.54	133.66	116.84
Operating Income	70.23	70.43	49.81	21.76	36.57	20.05
Interest Expense	-21.23	-0.13	-0.34	-0.2	-0.15	-0.12
Interest & Investment Income	2.17	2.27	0.06	0.16	0.01	0.01
Currency Exchange Gain (Loss)	-6.36	7.24	-5.8	-	-0.57	-2.97
Other Non Operating Income (Expenses)	-0.15	-0.15	-0.04	-0.23	-0.11	-0.59
EBT Excluding Unusual Items	44.66	79.66	43.69	21.49	35.74	16.38
Pretax Income	44.78	79.78	43.93	21.49	35.74	16.38
Income Tax Expense	19.13	23.33	8.4	14.01	10.64	2.02
Net Income	25.65	56.45	35.53	7.48	25.1	14.37
Net Income to Common	25.65	56.45	35.53	7.48	25.1	14.37
Net Income Growth	-52.09%	58.88%	375.05%	-70.21%	74.74%	-
Shares Outstanding (Basic)	34	34	34	34	34	33
Shares Outstanding (Diluted)	34	34	34	34	34	33
Shares Change (YoY)	0.05%	-	0.01%	-0.50%	1.92%	7.61%
EPS (Basic)	0.76	1.67	1.05	0.22	0.74	0.43
EPS (Diluted)	0.75	1.67	1.05	0.22	0.74	0.43
EPS Growth	-52.15%	59.05%	377.27%	-70.27%	72.09%	-
Free Cash Flow	36.21	29.21	29.28	8.58	16.94	16.93
Free Cash Flow Per Share	1.07	0.86	0.87	0.25	0.50	0.51
Gross Margin	69.27%	68.87%	67.64%	68.13%	65.18%	61.77%
Operating Margin	15.76%	15.02%	11.73%	7.22%	14.00%	9.05%
Profit Margin	5.76%	12.04%	8.37%	2.48%	9.61%	6.48%
Free Cash Flow Margin	8.13%	6.23%	6.89%	2.85%	6.49%	7.64%
EBITDA	78.13	77.53	55.33	27.58	39.37	22.81
EBITDA Margin	17.54%	16.53%	13.03%	9.15%	15.08%	10.29%
D&A For EBITDA	7.91	7.11	5.52	5.82	2.81	2.76
EBIT	70.23	70.43	49.81	21.76	36.57	20.05
EBIT Margin	15.76%	15.02%	11.73%	7.22%	14.00%	9.05%
Effective Tax Rate	42.73%	29.25%	19.12%	65.19%	29.76%	12.31%

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