RaySearch Laboratories AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,344	1,192	1,022	843.65	641.67
Revenue Growth (YoY)	12.78%	16.62%	21.16%	31.48%	-1.52%
Cost of Revenue	101.9	99.5	106.58	94.99	50.4
Gross Profit	1,242	1,093	915.58	748.66	591.28
Selling, General & Admin	650.2	576.2	558.01	481.14	422.23
Research & Development	270.4	269.4	237.74	238.77	233.44
Other Operating Expenses	-7.8	-4.6	-2.64	-1.56	-0.35
Operating Expenses	912.8	841	793.1	718.35	655.32
Operating Income	329.6	251.5	122.48	30.31	-64.04
Interest Expense	-7.8	-9	-9.69	-11.48	-6.04
Interest & Investment Income	7	11.5	4.9	1.11	0.71
Currency Exchange Gain (Loss)	-40.9	8.9	-7.6	12.44	10.7
Other Non Operating Income (Expenses)	-0.1	-	-0.01	-	-
Pretax Income	287.8	262.9	110.09	32.38	-58.67
Income Tax Expense	60	59.4	28.52	8.6	-11.36
Net Income	227.8	203.5	81.57	23.78	-47.32
Net Income to Common	227.8	203.5	81.57	23.78	-47.32
Net Income Growth	11.94%	149.47%	243.06%	-	-
Shares Outstanding (Basic)	34	34	34	34	34
Shares Outstanding (Diluted)	34	34	34	34	34
EPS (Basic)	6.64	5.94	2.38	0.69	-1.38
EPS (Diluted)	6.64	5.94	2.38	0.69	-1.38
EPS Growth	11.94%	149.47%	244.84%	-	-
Free Cash Flow	358.9	471.9	431.64	307.26	186.19
Free Cash Flow Per Share	10.47	13.77	12.59	8.96	5.43
Dividend Per Share	4.000	3.000	0.700	-	-
Dividend Growth	33.33%	328.57%	-	-	-
Gross Margin	92.42%	91.65%	89.57%	88.74%	92.15%
Operating Margin	24.52%	21.10%	11.98%	3.59%	-9.98%
Profit Margin	16.95%	17.07%	7.98%	2.82%	-7.37%
Free Cash Flow Margin	26.70%	39.59%	42.23%	36.42%	29.02%
EBITDA	359.7	286.1	214.52	69.74	-33.24
EBITDA Margin	26.76%	24.00%	20.99%	8.27%	-5.18%
D&A For EBITDA	30.1	34.6	92.05	39.43	30.8
EBIT	329.6	251.5	122.48	30.31	-64.04
EBIT Margin	24.52%	21.10%	11.98%	3.59%	-9.98%
Effective Tax Rate	20.85%	22.59%	25.90%	26.55%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.