Profoto Holding AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	655	731	787	848	732	528
Revenue	655	731	787	848	732	528
Revenue Growth (YoY)	-10.76%	-7.12%	-7.19%	15.85%	38.64%	-36.77%
Cost of Revenue	113	124	156	229	210	207
Gross Profit	542	607	631	619	522	321
Selling, General & Admin	387	401	344	295	234	246
Other Operating Expenses	-17	-	-2	-	-	-1
Operating Expenses	436	459	419	368	291	305
Operating Income	106	148	212	251	231	16
Interest Expense	-11	-12	-7	-5	-2	-3
Interest & Investment Income	1	1	3	1	-	-
Currency Exchange Gain (Loss)	-	5	-10	2	3	-7
Other Non Operating Income (Expenses)	-27	16	-1	2	2	3
EBT Excluding Unusual Items	69	158	197	251	234	9
Merger & Restructuring Charges	-6	-	-	-8	-	-
Asset Writedown	-41	-	-	-	-	-28
Other Unusual Items	-	-	-	-	-25	-
Pretax Income	22	158	197	243	209	-19
Income Tax Expense	9	32	42	49	51	-2
Net Income	13	126	155	194	158	-17
Net Income to Common	13	126	155	194	158	-17
Net Income Growth	-89.08%	-18.71%	-20.10%	22.79%	-	-
Shares Outstanding (Basic)	40	40	40	40	40	39
Shares Outstanding (Diluted)	40	40	40	40	40	39
Shares Change (YoY)	-	-	-	-	3.53%	-3.28%
EPS (Basic)	0.33	3.15	3.88	4.85	3.95	-0.44
EPS (Diluted)	0.33	3.15	3.88	4.85	3.95	-0.44
EPS Growth	-89.08%	-18.71%	-20.10%	22.79%	-	-
Free Cash Flow	131	78	197	224	234	146
Free Cash Flow Per Share	3.27	1.95	4.92	5.60	5.85	3.78
Dividend Per Share	-	-	3.750	4.000	3.500	-
Dividend Growth	-	-	-6.25%	14.29%	-	-
Gross Margin	82.75%	83.04%	80.18%	73.00%	71.31%	60.80%
Operating Margin	16.18%	20.25%	26.94%	29.60%	31.56%	3.03%
Profit Margin	1.98%	17.24%	19.70%	22.88%	21.58%	-3.22%
Free Cash Flow Margin	20.00%	10.67%	25.03%	26.41%	31.97%	27.65%
EBITDA	133	174	244	280	249	29
EBITDA Margin	20.30%	23.80%	31.00%	33.02%	34.02%	5.49%
D&A For EBITDA	27	26	32	29	18	13
EBIT	106	148	212	251	231	16
EBIT Margin	16.18%	20.25%	26.94%	29.60%	31.56%	3.03%
Effective Tax Rate	40.91%	20.25%	21.32%	20.16%	24.40%	-
Revenue as Reported	634	751	787	881	744	531

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.