Pricer 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	2,107	2,148	2,558	2,681	2,268	1,766
Revenue Growth (YoY)	-12.78%	-16.03%	-4.59%	18.23%	28.43%	0.36%
Cost of Revenue	1,630	1,671	1,995	2,227	1,893	1,371
Gross Profit	477	476.6	563.2	454.7	375.01	394.72
Selling, General & Admin	376.5	369.9	333	379.4	310.89	227.33
Research & Development	46.1	44.5	38.4	50.7	51.92	64.51
Other Operating Expenses	-5.7	-	-	5.6	-0	-
Operating Expenses	416.9	414.4	371.4	435.7	362.81	291.84
Operating Income	60.1	62.2	191.8	19	12.2	102.88
Interest Expense	-25.2	-26.5	-46	-54.1	-18.73	-2.4
Interest & Investment Income	2.8	4.2	6.7	3.5	0.88	0
Currency Exchange Gain (Loss)	-11.8	-22.5	-1.3	5.6	10.07	-2.87
EBT Excluding Unusual Items	25.8	17.4	151.2	-26	4.42	97.6
Asset Writedown	-2.2	-2.2	-	-14.8	-	-
Pretax Income	23.6	15.2	151.2	-40.8	4.42	97.6
Income Tax Expense	10	13.9	19.3	7.5	-0.38	18.47
Net Income	13.6	1.3	131.9	-48.3	4.8	79.13
Net Income to Common	13.6	1.3	131.9	-48.3	4.8	79.13
Net Income Growth	-87.74%	-99.01%	-	-	-93.94%	-37.92%
Shares Outstanding (Basic)	164	164	164	137	110	110
Shares Outstanding (Diluted)	164	164	164	137	112	111
Shares Change (YoY)	0.08%	0.13%	19.45%	22.62%	0.70%	-0.17%
EPS (Basic)	0.08	0.01	0.81	-0.35	0.04	0.72
EPS (Diluted)	0.08	0.01	0.81	-0.35	0.04	0.71
EPS Growth	-87.75%	-99.02%	-	-	-94.37%	-38.26%
Free Cash Flow	65.1	156.1	16.5	-119	250.33	-196.14
Free Cash Flow Per Share	0.40	0.95	0.10	-0.87	2.24	-1.77
Dividend Per Share	-	-	-	-	-	1.000
Gross Margin	22.64%	22.19%	22.02%	16.96%	16.54%	22.35%
Operating Margin	2.85%	2.90%	7.50%	0.71%	0.54%	5.83%
Profit Margin	0.65%	0.06%	5.16%	-1.80%	0.21%	4.48%
Free Cash Flow Margin	3.09%	7.27%	0.65%	-4.44%	11.04%	-11.11%
EBITDA	90.9	88.6	215.5	34.8	24.96	115.18
EBITDA Margin	4.31%	4.13%	8.43%	1.30%	1.10%	6.52%
D&A For EBITDA	30.8	26.4	23.7	15.8	12.76	12.31
EBIT	60.1	62.2	191.8	19	12.2	102.88
EBIT Margin	2.85%	2.90%	7.50%	0.71%	0.54%	5.83%
Effective Tax Rate	42.37%	91.45%	12.77%	-	-	18.92%

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