Lifco AB (publ) (STO:LIFCO.B)

Lifco AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	-	-	24,454	21,552	17,480
Revenue Growth (YoY)	-	-	13.46%	23.29%	26.83%
Cost of Revenue	-	-	13,637	12,544	10,150
Gross Profit	-	-	10,817	9,008	7,330
Selling, General & Admin	-	-	5,897	4,907	4,037
Research & Development	253	254	196	163	140
Other Operating Expenses	-97	-44	-29	-15	12
Total Operating Expenses	156	210	6,064	5,055	4,189
Operating Income	5,170	4,896	4,753	3,953	3,141
Interest Income	102	87	56	22	3
Interest Expense	-516	-530	-436	-133	-74
Total Non-Operating Income (Expense)	-414	-443	-380	-111	-71
Pretax Income	4,756	4,454	4,374	3,842	3,070
Provision for Income Taxes	1,087	1,105	1,051	1,014	641
Net Income	3,633	3,301	3,274	2,784	2,390
Minority Interest in Earnings	36	49	49	44	39
Net Income to Common	3,633	3,301	3,274	2,784	2,390
Net Income Growth	10.06%	0.83%	17.60%	16.48%	43.54%
Shares Outstanding (Basic)	454	454	454	454	454
Shares Outstanding (Diluted)	454	454	454	454	454
EPS (Basic)	8.00	7.27	7.21	6.13	5.26
EPS (Diluted)	8.00	7.27	7.21	6.13	5.26
EPS Growth	10.04%	0.83%	17.62%	16.54%	43.32%
Shares Outstanding	454.22	454.22	454.22	454.22	454.22
Free Cash Flow	4,622	4,132	4,029	2,790	2,657
Free Cash Flow Growth	11.86%	2.56%	44.41%	5.01%	3.26%
Free Cash Flow Per Share	10.18	9.10	8.87	6.14	5.85
Dividends Per Share	2.700	2.400	2.100	1.800	1.500
Dividend Growth	12.50%	14.29%	16.67%	20.00%	25.00%
Gross Margin	-	-	44.23%	41.80%	41.93%
Operating Margin	-	-	19.44%	18.34%	17.97%
Profit Margin	-	-	13.59%	13.12%	13.90%
FCF Margin	-	-	16.48%	12.95%	15.20%
EBITDA	5,170	4,896	6,235	5,104	3,141
EBITDA Margin	-	-	25.50%	23.68%	17.97%
EBIT	5,170	4,896	4,753	3,953	3,141
EBIT Margin	-	-	19.44%	18.34%	17.97%
Effective Tax Rate	22.86%	24.81%	24.03%	26.39%	20.88%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.