BPC Instruments 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
Operating Revenue	65.79	65.29	62.42	51.16	35.42	29.52
Other Revenue	0.85	0.87	-	-	-	-
Revenue	66.64	66.17	62.42	51.16	35.42	29.52
Revenue Growth (YoY)	7.67%	6.00%	22.02%	44.44%	19.97%	22.62%
Cost of Revenue	18.39	16.39	15.7	13.26	11.36	9.63
Gross Profit	48.25	49.77	46.72	37.9	24.06	19.9
Selling, General & Admin	38.23	38.29	31.57	21.46	17.62	13.47
Other Operating Expenses	0.55	0.46	-0.78	0.73	-	-
Operating Expenses	41.04	41.02	32.84	23.84	19.61	14.98
Operating Income	7.22	8.75	13.89	14.06	4.45	4.92
Interest Expense	-	-	-0.02	-0.66	-0.19	-0.13
Interest & Investment Income	0.54	-	0.23	0.48	0	0.23
Earnings From Equity Investments	-	-	2.08	-	-	-
Currency Exchange Gain (Loss)	-	-	0.2	-	0.86	0.18
Other Non Operating Income (Expenses)	3.08	3.08	0	1.02	-	-
EBT Excluding Unusual Items	10.83	11.83	16.38	14.91	5.12	5.21
Gain (Loss) on Sale of Investments	-	-	-	-	-0.3	-
Gain (Loss) on Sale of Assets	-	-	-0.01	-	-0.02	-
Other Unusual Items	-	-	-	-	0.02	0
Pretax Income	10.83	11.83	16.61	14.91	4.9	5.21
Income Tax Expense	1.8	2.04	3.15	3.02	1.07	0.62
Net Income	9.04	9.79	13.45	11.88	3.83	4.58
Net Income to Common	9.04	9.79	13.45	11.88	3.83	4.58
Net Income Growth	11.61%	-27.24%	13.24%	210.11%	-16.39%	16.89%
Shares Outstanding (Basic)	-	11	10	10	10	10
Shares Outstanding (Diluted)	-	11	10	10	10	10
Shares Change (YoY)	-	6.22%	-	-	-	7.53%
EPS (Basic)	-	0.88	1.29	1.14	0.37	0.44
EPS (Diluted)	-	0.88	1.29	1.14	0.37	0.44
EPS Growth	-	-31.50%	13.24%	210.11%	-16.39%	8.71%
Free Cash Flow	6.97	4.97	11.27	10.03	-0.18	3.01
Free Cash Flow Per Share	-	0.45	1.08	0.96	-0.02	0.29
Gross Margin	72.41%	75.23%	74.85%	74.09%	67.94%	67.39%
Operating Margin	10.83%	13.23%	22.25%	27.49%	12.57%	16.65%
Profit Margin	13.56%	14.79%	21.55%	23.22%	10.82%	15.52%
Free Cash Flow Margin	10.46%	7.51%	18.05%	19.60%	-0.52%	10.20%
EBITDA	9.46	11.03	14.45	15.89	4.88	5.18
EBITDA Margin	14.19%	16.66%	23.14%	31.07%	13.78%	17.55%
D&A For EBITDA	2.24	2.27	0.56	1.83	0.43	0.27
EBIT	7.22	8.75	13.89	14.06	4.45	4.92
EBIT Margin	10.83%	13.23%	22.25%	27.49%	12.57%	16.65%
Effective Tax Rate	16.59%	17.25%	18.98%	20.29%	21.82%	11.99%
Revenue as Reported	66.64	66.17	63.91	52.18	36.31	29.65

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