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	778.8	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	216	183.9	163.5	138.4	101.9
Other Operating Expenses	-4.4	-8	-10.6	-7.5	-0.9
Operating Expenses	1,392	1,128	934.1	711.6	512.7
Operating Income	296.1	228.6	160.3	76.3	57.9
Interest Expense	-42.4	-49.8	-39.9	-21.7	-19.4
Interest & Investment Income	1.2	1.8	1.3	0.4	0.3
Currency Exchange Gain (Loss)	-19.7	-4.6	-0.5	0.7	1.6
Other Non Operating Income (Expenses)	-4.9	1.5	-2.1	-2	-
EBT Excluding Unusual Items	230.3	177.5	119.1	53.7	40.4
Merger & Restructuring Charges	-29	-	-	-	-
Gain (Loss) on Sale of Investments	-	-0.6	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	0.1
Other Unusual Items	6	-	-	-	-
Pretax Income	207.3	176.9	119.1	53.7	40.5
Income Tax Expense	41.6	31.1	15	5.1	10.7
Net Income	165.7	145.8	104.1	48.6	29.8
Net Income to Common	165.7	145.8	104.1	48.6	29.8
Net Income Growth	13.65%	40.06%	114.20%	63.09%	-77.04%
Shares Outstanding (Basic)	105	105	105	105	100
Shares Outstanding (Diluted)	106	106	107	105	100
Shares Change (YoY)	0.28%	-0.34%	1.10%	4.87%	0.69%
EPS (Basic)	1.57	1.39	0.99	0.46	0.30
EPS (Diluted)	1.56	1.37	0.98	0.46	0.30
EPS Growth	13.87%	39.80%	113.04%	55.12%	-77.19%
Free Cash Flow	103.3	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	68.43%	68.77%	67.84%	64.77%	65.47%
Operating Margin	12.00%	11.59%	9.94%	6.27%	6.64%
Profit Margin	6.72%	7.39%	6.45%	4.00%	3.42%
Free Cash Flow Margin	4.19%	11.20%	14.37%	5.32%	14.42%
EBITDA	370.1	289.6	204.9	103.8	79.3
EBITDA Margin	15.00%	14.69%	12.70%	8.53%	9.10%
D&A For EBITDA	74	61	44.6	27.5	21.4
EBIT	296.1	228.6	160.3	76.3	57.9
EBIT Margin	12.00%	11.59%	9.94%	6.27%	6.64%
Effective Tax Rate	20.07%	17.58%	12.59%	9.50%	26.42%

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