Dynavox Group 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	2,467	1,972	1,613	1,216	871.6
Revenue Growth (YoY)	25.09%	22.24%	32.63%	39.56%	-2.64%
Cost of Revenue	779	615.9	518.9	428.5	301
Gross Profit	1,688	1,356	1,094	787.9	570.6
Selling, General & Admin	1,181	951.7	781.2	580.7	411.7
Research & Development	245	183.9	163.5	138.4	101.9
Other Operating Expenses	9	-8	-10.6	-7.5	-0.9
Operating Expenses	1,435	1,128	934.1	711.6	512.7
Operating Income	253	228.6	160.3	76.3	57.9
Interest Expense	-47	-49.8	-39.9	-21.7	-19.4
Interest & Investment Income	-	1.8	1.3	0.4	0.3
Currency Exchange Gain (Loss)	-	-4.6	-0.5	0.7	1.6
Other Non Operating Income (Expenses)	2	1.5	-2.1	-2	-
EBT Excluding Unusual Items	208	177.5	119.1	53.7	40.4
Gain (Loss) on Sale of Investments	-	-0.6	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	0.1
Pretax Income	208	176.9	119.1	53.7	40.5
Income Tax Expense	42	31.1	15	5.1	10.7
Net Income	166	145.8	104.1	48.6	29.8
Net Income to Common	166	145.8	104.1	48.6	29.8
Net Income Growth	13.86%	40.06%	114.20%	63.09%	-77.04%
Shares Outstanding (Basic)	107	105	105	105	100
Shares Outstanding (Diluted)	107	106	107	105	100
Shares Change (YoY)	0.64%	-0.34%	1.10%	4.87%	0.69%
EPS (Basic)	1.55	1.39	0.99	0.46	0.30
EPS (Diluted)	1.55	1.37	0.98	0.46	0.30
EPS Growth	13.37%	39.80%	113.04%	55.12%	-77.19%
Free Cash Flow	104	220.9	231.9	64.7	125.7
Free Cash Flow Per Share	0.97	2.08	2.18	0.61	1.25
Dividend Per Share	0.500	-	-	-	-
Gross Margin	68.42%	68.77%	67.84%	64.77%	65.47%
Operating Margin	10.26%	11.59%	9.94%	6.27%	6.64%
Profit Margin	6.73%	7.39%	6.45%	4.00%	3.42%
Free Cash Flow Margin	4.22%	11.20%	14.37%	5.32%	14.42%
EBITDA	363	289.6	204.9	103.8	79.3
EBITDA Margin	14.71%	14.69%	12.70%	8.53%	9.10%
D&A For EBITDA	110	61	44.6	27.5	21.4
EBIT	253	228.6	160.3	76.3	57.9
EBIT Margin	10.26%	11.59%	9.94%	6.27%	6.64%
Effective Tax Rate	20.19%	17.58%	12.59%	9.50%	26.42%

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