Ranplan Group 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	25.64	26.73	26.6	29.02	32.34
Revenue Growth (YoY)	-4.05%	0.46%	-8.34%	-10.25%	28.83%
Cost of Revenue	0.04	0.92	1.58	0.8	0.22
Gross Profit	25.6	25.81	25.02	28.22	32.12
Selling, General & Admin	15.23	15.68	20.1	21.42	19.19
Research & Development	23.82	22.69	29.25	34.01	34.27
Total Operating Expenses	39.05	38.37	49.34	55.43	53.46
Operating Income	-14.56	-12.05	-24.36	-26.38	-21.97
Total Non-Operating Income (Expense)	-2.63	-1.93	-3.05	0.51	-2.62
Pretax Income	-16.08	-14.49	-27.37	-26.7	-24.59
Net Income	-16.08	-14.49	-27.37	-26.7	-24.59
Net Income to Common	-16.08	-14.49	-27.37	-26.7	-23.96
Shares Outstanding (Basic)	62	47	31	30	30
Shares Outstanding (Diluted)	62	47	31	30	30
Shares Change (YoY)	31.23%	51.48%	2.19%	-	26.10%
EPS (Basic)	-0.26	-0.31	-0.88	-0.88	-0.93
EPS (Diluted)	-0.26	-0.31	-0.88	-0.88	-0.93
Free Cash Flow	-17.78	-7.45	-23.33	-23.35	-26.52
Free Cash Flow Per Share	-0.29	-0.16	-0.75	-0.77	-0.87
Gross Margin	99.84%	96.56%	94.06%	97.24%	99.34%
Operating Margin	-56.77%	-45.09%	-91.57%	-90.90%	-67.92%
Profit Margin	-62.70%	-54.20%	-102.89%	-91.98%	-76.03%
FCF Margin	-69.36%	-27.87%	-87.68%	-80.46%	-82.01%
EBITDA	-14.56	-12.05	-24.36	-26.38	-21.97
EBIT	-14.56	-12.05	-24.36	-26.38	-21.97
EBIT Margin	-56.77%	-45.09%	-91.57%	-90.90%	-67.92%