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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	427.8	441.9	469	424.62	301.33	261.15
Revenue	427.8	441.9	469	424.62	301.33	261.15
Revenue Growth (YoY)	-8.94%	-5.78%	10.45%	40.91%	15.38%	17.83%
Cost of Revenue	111.56	125.86	146	137.39	96.02	90.92
Gross Profit	316.25	316.05	323	287.23	205.3	170.23
Selling, General & Admin	258.29	245.69	242.88	229.38	179.11	124.18
Other Operating Expenses	-15.52	-0.62	-0.19	-0.82	-5.67	-0.22
Operating Expenses	253.71	255.41	252.58	237.41	183.54	133.66
Operating Income	62.54	60.64	70.43	49.81	21.76	36.57
Interest Expense	-0.8	-0.8	-0.13	-0.34	-0.2	-0.15
Interest & Investment Income	0.8	0.8	2.27	0.06	0.16	0.01
Currency Exchange Gain (Loss)	-44.69	-44.69	7.24	-5.8	-	-0.57
Other Non Operating Income (Expenses)	20.08	-0.12	-0.15	-0.04	-0.23	-0.11
EBT Excluding Unusual Items	37.93	15.83	79.66	43.69	21.49	35.74
Pretax Income	37.95	15.85	79.78	43.93	21.49	35.74
Income Tax Expense	8.2	5.4	23.33	8.4	14.01	10.64
Net Income	29.76	10.46	56.45	35.53	7.48	25.1
Net Income to Common	29.76	10.46	56.45	35.53	7.48	25.1
Net Income Growth	-7.72%	-81.47%	58.88%	375.05%	-70.21%	74.74%
Shares Outstanding (Basic)	34	34	34	34	34	34
Shares Outstanding (Diluted)	34	34	34	34	34	34
Shares Change (YoY)	0.18%	-	-	0.01%	-0.50%	1.92%
EPS (Basic)	0.88	0.31	1.67	1.05	0.22	0.74
EPS (Diluted)	0.88	0.31	1.67	1.05	0.22	0.74
EPS Growth	-7.89%	-81.46%	59.05%	377.27%	-70.27%	72.09%
Free Cash Flow	7.09	62.69	29.21	29.28	8.58	16.94
Free Cash Flow Per Share	0.21	1.86	0.86	0.87	0.25	0.50
Dividend Per Share	0.100	0.100	-	-	-	-
Gross Margin	73.92%	71.52%	68.87%	67.64%	68.13%	65.18%
Operating Margin	14.62%	13.72%	15.02%	11.73%	7.22%	14.00%
Profit Margin	6.96%	2.37%	12.04%	8.37%	2.48%	9.61%
Free Cash Flow Margin	1.66%	14.19%	6.23%	6.89%	2.85%	6.49%
EBITDA	61.7	62.13	71.48	51.22	27.58	39.37
EBITDA Margin	14.42%	14.06%	15.24%	12.06%	9.15%	15.08%
D&A For EBITDA	-0.84	1.49	1.05	1.41	5.82	2.81
EBIT	62.54	60.64	70.43	49.81	21.76	36.57
EBIT Margin	14.62%	13.72%	15.02%	11.73%	7.22%	14.00%
Effective Tax Rate	21.59%	34.04%	29.25%	19.12%	65.19%	29.76%

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