Ranplan Group AB (STO:RPLAN)
Sweden flag Sweden · Delayed Price · Currency is SEK
0.7500
+0.3520 (88.44%)
Feb 5, 2026, 5:32 PM CET

Ranplan Group AB Income Statement

Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20
Operating Revenue
13.1812.8815.6417.6715.329.69
Other Revenue
9.2910.14.863.017.418.87
22.4722.9720.520.6822.7318.56
Revenue Growth (YoY)
-5.44%12.05%-0.86%-9.00%22.47%-56.07%
Cost of Revenue
0.890.921.580.80.220.29
Gross Profit
21.5822.0518.9219.8822.5118.27
Selling, General & Admin
15.4715.6820.121.4219.1923.87
Research & Development
23.5822.6929.2534.0134.2734.23
Other Operating Expenses
-2.85-4.26-6.06-9.17-8.98-5.77
Operating Expenses
36.234.143.2846.2644.4852.33
Operating Income
-14.62-12.05-24.36-26.38-21.97-34.06
Interest Expense
-2.64-2.44-3.01-0.33-2.03-2.84
Other Non Operating Income (Expenses)
-0--00.020.04-0
EBT Excluding Unusual Items
-17.26-14.49-27.37-26.7-23.96-36.9
Pretax Income
-17.26-14.49-27.37-26.7-23.96-36.9
Net Income
-17.26-14.49-27.37-26.7-23.96-36.9
Net Income to Common
-17.26-14.49-27.37-26.7-23.96-36.9
Shares Outstanding (Basic)
504731302621
Shares Outstanding (Diluted)
504731302621
Shares Change (YoY)
27.49%50.22%2.53%17.76%22.87%4.39%
EPS (Basic)
-0.34-0.31-0.88-0.88-0.93-1.76
EPS (Diluted)
-0.34-0.31-0.88-0.88-0.93-1.76
Free Cash Flow
-12.11-7.45-23.33-23.35-26.52-25.15
Free Cash Flow Per Share
-0.24-0.16-0.75-0.77-1.03-1.20
Gross Margin
96.05%96.00%92.29%96.13%99.05%98.45%
Operating Margin
-65.08%-52.45%-118.82%-127.58%-96.65%-183.56%
Profit Margin
-76.81%-63.06%-133.51%-129.09%-105.42%-198.86%
Free Cash Flow Margin
-53.91%-32.42%-113.78%-112.93%-116.69%-135.55%
EBITDA
-----21.91-34.01
EBITDA Margin
-----96.41%-183.27%
D&A For EBITDA
----0.050.05
EBIT
-14.62-12.05-24.36-26.38-21.97-34.06
EBIT Margin
-65.08%-52.45%-118.82%-127.58%-96.65%-183.56%
Revenue as Reported
25.5626.7326.629.0232.3425.1
Source: S&P Global Market Intelligence. Standard template. Financial Sources.