Pricer AB (publ) (STO:PRIC.B)

Pricer 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	2,148	2,558	2,681	2,268	1,766
Revenue Growth (YoY)	-16.03%	-4.59%	18.23%	28.43%	0.36%
Cost of Revenue	1,671	1,995	2,227	1,893	1,371
Gross Profit	476.6	563.2	454.7	375.01	394.72
Selling, General & Admin	369.9	333	379.4	310.89	227.33
Research & Development	46.7	38.4	50.7	51.92	64.51
Other Operating Expenses	9.2	-8.6	5.6	-0	-
Operating Expenses	425.8	362.8	435.7	362.81	291.84
Operating Income	50.8	200.4	19	12.2	102.88
Interest Expense	-35.6	-46	-54.1	-18.73	-2.4
Interest & Investment Income	-	6.7	3.5	0.88	0
Currency Exchange Gain (Loss)	-	-9.9	5.6	10.07	-2.87
EBT Excluding Unusual Items	15.2	151.2	-26	4.42	97.6
Asset Writedown	-	-	-14.8	-	-
Pretax Income	15.2	151.2	-40.8	4.42	97.6
Income Tax Expense	13.9	19.3	7.5	-0.38	18.47
Net Income	1.3	131.9	-48.3	4.8	79.13
Net Income to Common	1.3	131.9	-48.3	4.8	79.13
Net Income Growth	-99.01%	-	-	-93.94%	-37.92%
Shares Outstanding (Basic)	164	164	137	110	110
Shares Outstanding (Diluted)	164	164	137	112	111
Shares Change (YoY)	0.16%	19.45%	22.62%	0.70%	-0.17%
EPS (Basic)	0.01	0.81	-0.35	0.04	0.72
EPS (Diluted)	0.01	0.81	-0.35	0.04	0.71
EPS Growth	-99.02%	-	-	-94.37%	-38.26%
Free Cash Flow	156.1	16.5	-119	250.33	-196.14
Free Cash Flow Per Share	0.95	0.10	-0.87	2.24	-1.77
Dividend Per Share	-	-	-	-	1.000
Gross Margin	22.19%	22.02%	16.96%	16.54%	22.35%
Operating Margin	2.37%	7.83%	0.71%	0.54%	5.83%
Profit Margin	0.06%	5.16%	-1.80%	0.21%	4.48%
Free Cash Flow Margin	7.27%	0.65%	-4.44%	11.04%	-11.11%
EBITDA	131	224.1	34.8	24.96	115.18
EBITDA Margin	6.10%	8.76%	1.30%	1.10%	6.52%
D&A For EBITDA	80.2	23.7	15.8	12.76	12.31
EBIT	50.8	200.4	19	12.2	102.88
EBIT Margin	2.37%	7.83%	0.71%	0.54%	5.83%
Effective Tax Rate	91.45%	12.77%	-	-	18.92%

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