KB Components AB (publ) (STO:KBC)

Augmedix 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	2,849	2,721	2,333	1,839	1,183	1,015
Revenue Growth (YoY)	54.95%	16.64%	26.86%	55.43%	16.50%	166.53%
Cost of Revenue	1,366	1,313	1,167	966.41	579.96	477.96
Gross Profit	1,483	1,408	1,165	872.38	603.05	537.53
Selling, General & Admin	1,121	1,063	850.6	645.2	453.67	386.82
Other Operating Expenses	-18.05	-17.67	-25.88	-18.63	-28.28	-25.4
Operating Expenses	1,275	1,206	961.31	736.76	504.36	436.83
Operating Income	208.31	201.82	204.03	135.63	98.69	100.71
Interest Expense	-50.49	-53.41	-45.3	-50.61	-18.33	-21.22
Interest & Investment Income	6.28	10.55	6.88	32.45	5.43	6.3
Currency Exchange Gain (Loss)	-3.2	-3.2	6.21	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-26.8	-	-
EBT Excluding Unusual Items	160.91	155.76	171.83	90.67	85.79	85.78
Merger & Restructuring Charges	-3.04	-3.04	-	-	-	-
Asset Writedown	-	-	-7.36	-	-	-
Pretax Income	157.88	152.72	164.47	90.67	85.79	85.78
Income Tax Expense	43.4	44.74	46.91	30.49	14.47	14.34
Earnings From Continuing Operations	114.48	107.98	117.55	60.18	71.32	71.44
Net Income to Company	-	107.98	117.55	60.18	71.32	71.44
Minority Interest in Earnings	-8.21	-8.87	-9.99	-7.18	-1.72	-0.66
Net Income	106.27	99.11	107.56	53	69.6	70.78
Net Income to Common	106.27	99.11	107.56	53	69.6	70.78
Net Income Growth	100.52%	-7.86%	102.96%	-23.85%	-1.67%	45.82%
Shares Outstanding (Basic)	56	56	56	56	56	-
Shares Outstanding (Diluted)	56	56	56	56	56	-
EPS (Basic)	1.90	1.77	1.92	0.95	1.24	-
EPS (Diluted)	1.90	1.77	1.92	0.95	1.24	-
EPS Growth	100.52%	-7.86%	102.96%	-23.85%	-	-
Free Cash Flow	44.34	45.8	152.47	94.35	-181.49	85.11
Free Cash Flow Per Share	0.79	0.82	2.72	1.69	-3.24	-
Dividend Per Share	1.500	1.500	-	-	-	-
Gross Margin	52.05%	51.74%	49.95%	47.44%	50.98%	52.93%
Operating Margin	7.31%	7.42%	8.75%	7.38%	8.34%	9.92%
Profit Margin	3.73%	3.64%	4.61%	2.88%	5.88%	6.97%
Free Cash Flow Margin	1.56%	1.68%	6.54%	5.13%	-15.34%	8.38%
EBITDA	320.78	303.31	324.09	235.44	175.64	176.09
EBITDA Margin	11.26%	11.15%	13.89%	12.80%	14.85%	17.34%
D&A For EBITDA	112.47	101.49	120.06	99.81	76.95	75.38
EBIT	208.31	201.82	204.03	135.63	98.69	100.71
EBIT Margin	7.31%	7.42%	8.75%	7.38%	8.34%	9.92%
Effective Tax Rate	27.49%	29.29%	28.52%	33.63%	16.87%	16.72%
Revenue as Reported	2,866	2,737	2,359	1,879	1,220	1,034

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