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 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
Operating Revenue	602	617	731	787	848	732
Other Revenue	2	-	-	-	-	-
Revenue	604	617	731	787	848	732
Revenue Growth (YoY)	-16.69%	-15.60%	-7.12%	-7.19%	15.85%	38.64%
Cost of Revenue	326	303	350	156	229	210
Gross Profit	278	314	381	631	619	522
Selling, General & Admin	327	359	401	344	295	234
Other Operating Expenses	-8	-	-	-2	-	-
Operating Expenses	392	428	459	419	368	291
Operating Income	-114	-114	-78	212	251	231
Interest Expense	-3	-11	-12	-7	-5	-2
Interest & Investment Income	2	2	1	3	1	-
Currency Exchange Gain (Loss)	-23	-23	5	-10	2	3
Other Non Operating Income (Expenses)	167	168	242	-1	2	2
EBT Excluding Unusual Items	29	22	158	197	251	234
Merger & Restructuring Charges	-2	-2	-	-	-8	-
Gain (Loss) on Sale of Assets	-3	-3	-	-	-	-
Asset Writedown	-41	-41	-	-	-	-
Other Unusual Items	-	-	-	-	-	-25
Pretax Income	-16	-23	158	197	243	209
Income Tax Expense	-2	-	32	42	49	51
Net Income	-14	-23	126	155	194	158
Net Income to Common	-14	-23	126	155	194	158
Net Income Growth	-	-	-18.71%	-20.10%	22.79%	-
Shares Outstanding (Basic)	41	40	40	40	40	40
Shares Outstanding (Diluted)	41	40	40	40	40	40
Shares Change (YoY)	3.17%	-	-	-	-	3.53%
EPS (Basic)	-0.34	-0.57	3.15	3.88	4.85	3.95
EPS (Diluted)	-0.34	-0.57	3.15	3.88	4.85	3.95
EPS Growth	-	-	-18.71%	-20.10%	22.79%	-
Free Cash Flow	108	135	78	197	224	234
Free Cash Flow Per Share	2.66	3.38	1.95	4.92	5.60	5.85
Dividend Per Share	-	-	-	3.750	4.000	3.500
Dividend Growth	-	-	-	-6.25%	14.29%	-
Gross Margin	46.03%	50.89%	52.12%	80.18%	73.00%	71.31%
Operating Margin	-18.87%	-18.48%	-10.67%	26.94%	29.60%	31.56%
Profit Margin	-2.32%	-3.73%	17.24%	19.70%	22.88%	21.58%
Free Cash Flow Margin	17.88%	21.88%	10.67%	25.03%	26.41%	31.97%
EBITDA	-85	-90	-52	244	280	249
EBITDA Margin	-14.07%	-14.59%	-7.11%	31.00%	33.02%	34.02%
D&A For EBITDA	29	24	26	32	29	18
EBIT	-114	-114	-78	212	251	231
EBIT Margin	-18.87%	-18.48%	-10.67%	26.94%	29.60%	31.56%
Effective Tax Rate	-	-	20.25%	21.32%	20.16%	24.40%
Revenue as Reported	606	619	751	787	881	744

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