Micro Systemation AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	468.88	461.78	404.71	416.95	362.98	332.96
Revenue Growth (YoY)	15.49%	14.10%	-2.94%	14.87%	9.01%	7.39%
Cost of Revenue	30.84	31.94	23.28	40.01	56.84	40.88
Gross Profit	438.05	429.85	381.42	376.94	306.14	292.09
Selling, General & Admin	356.68	344.18	320.52	320.91	274.2	235.4
Operating Expenses	376.41	362.01	335.1	336.07	287.34	247.76
Operating Income	61.64	67.84	46.33	40.87	18.8	44.33
Interest Expense	-0.51	-2.01	-2.03	-2.06	-0.02	-0.31
Interest & Investment Income	1.56	1.56	3.03	1.69	0.08	0.14
Currency Exchange Gain (Loss)	-4.76	-4.76	0.3	-1.85	2.59	0.06
Other Non Operating Income (Expenses)	0.7	-	-	-0	-	0
Pretax Income	58.64	62.64	47.63	38.65	21.45	44.22
Income Tax Expense	12.57	13.47	10.24	8.66	4.32	9.39
Net Income	46.07	49.17	37.39	30	17.13	34.82
Net Income to Common	46.07	49.17	37.39	30	17.13	34.82
Net Income Growth	8.95%	31.51%	24.64%	75.11%	-50.81%	114.14%
Shares Outstanding (Basic)	19	18	18	18	18	18
Shares Outstanding (Diluted)	19	19	18	18	18	18
Shares Change (YoY)	2.99%	1.38%	0.02%	-	-	-
EPS (Basic)	2.47	2.66	2.02	1.62	0.93	1.89
EPS (Diluted)	2.44	2.63	2.02	1.62	0.93	1.89
EPS Growth	6.15%	30.20%	24.69%	74.65%	-50.81%	114.27%
Free Cash Flow	63.48	72.18	40.22	74.37	49.89	10.05
Free Cash Flow Per Share	3.36	3.85	2.18	4.03	2.70	0.54
Dividend Per Share	1.600	1.600	1.500	1.500	1.500	-
Dividend Growth	6.67%	6.67%	-	-	-	-
Gross Margin	93.42%	93.08%	94.25%	90.40%	84.34%	87.72%
Operating Margin	13.15%	14.69%	11.45%	9.80%	5.18%	13.31%
Profit Margin	9.83%	10.65%	9.24%	7.19%	4.72%	10.46%
Free Cash Flow Margin	13.54%	15.63%	9.94%	17.84%	13.75%	3.02%
EBITDA	61.02	70.39	47.26	41.74	19.65	45.43
EBITDA Margin	13.01%	15.24%	11.68%	10.01%	5.41%	13.64%
D&A For EBITDA	-0.62	2.54	0.94	0.87	0.85	1.1
EBIT	61.64	67.84	46.33	40.87	18.8	44.33
EBIT Margin	13.15%	14.69%	11.45%	9.80%	5.18%	13.31%
Effective Tax Rate	21.43%	21.50%	21.50%	22.39%	20.15%	21.24%
Revenue as Reported	468.88	461.78	404.71	416.95	362.98	332.96

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