BPC Instruments AB (XSAT:BPCINS)

BPC Instruments AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	64.14	62.42	51.16	35.42	29.52	24.08
Revenue Growth (YoY)	9.04%	22.02%	44.44%	19.97%	22.62%	-0.38%
Cost of Revenue	15.42	15.7	13.26	11.36	9.63	7.3
Gross Profit	48.73	46.72	37.9	24.06	19.9	16.78
Selling, General & Admin	36.77	31.57	21.46	17.62	13.47	10.35
Other Operating Expenses	-0.69	-0.78	0.73	-	-	-0.13
Operating Expenses	38.38	32.84	23.84	19.61	14.98	11.44
Operating Income	10.35	13.89	14.06	4.45	4.92	5.34
Interest Expense	-0.64	-0.02	-0.66	-0.19	-0.13	-0.15
Interest & Investment Income	0.52	0.23	0.48	0	0.23	-
Earnings From Equity Investments	-	2.08	-	-	-	-
Currency Exchange Gain (Loss)	0.2	0.2	-	0.86	0.18	-0.22
Other Non Operating Income (Expenses)	-0.68	0	1.02	-	-	-
EBT Excluding Unusual Items	9.75	16.38	14.91	5.12	5.21	4.97
Gain (Loss) on Sale of Investments	-	-	-	-0.3	-	-
Gain (Loss) on Sale of Assets	-0.01	-0.01	-	-0.02	-	-
Other Unusual Items	-	-	-	0.02	0	0.02
Pretax Income	9.98	16.61	14.91	4.9	5.21	4.99
Income Tax Expense	2.37	3.15	3.02	1.07	0.62	1.07
Net Income	7.61	13.45	11.88	3.83	4.58	3.92
Net Income to Common	7.61	13.45	11.88	3.83	4.58	3.92
Net Income Growth	-43.92%	13.24%	210.11%	-16.39%	16.89%	16.86%
Shares Outstanding (Basic)	11	10	10	10	10	10
Shares Outstanding (Diluted)	11	10	10	10	10	10
Shares Change (YoY)	4.67%	-	-	-	7.53%	-
EPS (Basic)	0.70	1.29	1.14	0.37	0.44	0.40
EPS (Diluted)	0.70	1.29	1.14	0.37	0.44	0.40
EPS Growth	-46.42%	13.24%	210.11%	-16.39%	8.71%	-
Free Cash Flow	12.09	11.27	10.03	-0.18	3.01	6.47
Free Cash Flow Per Share	1.10	1.08	0.96	-0.02	0.29	0.67
Gross Margin	75.96%	74.85%	74.09%	67.94%	67.39%	69.69%
Operating Margin	16.13%	22.25%	27.49%	12.57%	16.65%	22.17%
Profit Margin	11.86%	21.55%	23.22%	10.82%	15.52%	16.28%
Free Cash Flow Margin	18.85%	18.05%	19.60%	-0.52%	10.20%	26.86%
EBITDA	11.16	14.45	15.89	4.88	5.18	5.6
EBITDA Margin	17.39%	23.14%	31.07%	13.78%	17.55%	23.26%
D&A For EBITDA	0.81	0.56	1.83	0.43	0.27	0.26
EBIT	10.35	13.89	14.06	4.45	4.92	5.34
EBIT Margin	16.13%	22.25%	27.49%	12.57%	16.65%	22.17%
Effective Tax Rate	23.75%	18.98%	20.29%	21.82%	11.99%	21.46%
Revenue as Reported	64.95	63.91	52.18	36.31	29.65	24.37

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