Financial statements and analysis
Showing the last 6 fiscal years: 2020 to 2025
Chart shows data from left to right: oldest period → newest period
X-axis shows fiscal years with their term end dates and filing dates
Period names from company filings, with term end dates and filing dates
Income Statement (SEK) Term End Date Filing Date | 2025 Dec 31, 2025 Mar 12, 2026 | 2024 Dec 31, 2024 Mar 11, 2025 | 2023 Dec 31, 2023 Mar 12, 2024 | 2022 Dec 31, 2022 Mar 15, 2023 | 2021 Dec 31, 2021 Mar 25, 2022 | 2020 Dec 31, 2020 Mar 25, 2021 | 2019 Dec 31, 2019 Mar 19, 2020 | 2018 Dec 31, 2018 Mar 29, 2019 |
|---|
Total Revenue | 222.48B 10.2% | 247.88B 5.9% | 263.35B 3.0% | 271.55B 16.9% | 232.31B 0.0% | 232.39B 2.3% | 227.22B 7.8% | 210.84B 4.7% |
Cost of Revenue | 115.37B 16.7% | 138.51B 14.4% | 161.75B 2.2% | 158.25B 20.3% | 131.56B 5.1% | 138.67B 2.6% | 142.39B 0.2% | 142.64B 9.0% |
Gross Profit | 107.11B 2.1% | 109.36B 7.6% | 101.60B 10.3% | 113.30B 12.5% | 100.75B 7.5% | 93.72B 10.5% | 84.82B 24.4% | 68.20B 53.1% |
Gross Margin % | 48.00% 9.1% | 44.00% 12.8% | 39.00% 7.1% | 42.00% 2.3% | 43.00% 7.5% | 40.00% 8.1% | 37.00% 15.6% | 32.00% 45.5% |
Research & Development | 45.38B 15.2% | 53.51B 3.3% | 51.80B 9.5% | 47.30B 12.4% | 42.07B 5.9% | 39.71B 2.3% | 38.81B 0.2% | 38.91B 2.7% |
General & Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Selling & Marketing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
SG&A Expenses | 30.99B 40.0% | 51.66B 37.1% | 37.68B 5.6% | 35.69B 32.4% | 26.96B 1.0% | 26.68B 2.1% | 26.14B 5.0% | 27.52B 15.8% |
Other Operating Expenses | 0.00 100.0% | -2.04B | 0.00 100.0% | 3.26B 1001.1% | -362.00M 45.3% | -662.00M 106.8% | 9.71B | 0.00 100.0% |
Total Operating Expenses | 76.36B 26.0% | 103.13B 15.2% | 89.48B 3.7% | 86.25B 25.6% | 68.67B 4.5% | 65.74B 12.0% | 74.66B 12.1% | 66.60B 19.5% |
Cost and Expenses | 191.73B 20.7% | 241.64B 2.7% | 248.43B 1.6% | 244.50B 22.1% | 200.23B 2.0% | 204.40B 5.8% | 217.05B 3.7% | 209.23B 12.6% |
Operating Income | 30.74B 392.9% | 6.24B 48.0% | 11.98B 55.8% | 27.08B 14.8% | 31.78B 14.3% | 27.81B 163.2% | 10.56B 750.6% | 1.24B 103.3% |
Operating Margin % | 14.00% 366.7% | 3.00% 40.0% | 5.00% 50.0% | 10.00% 28.6% | 14.00% 16.7% | 12.00% 140.0% | 5.00% 400.0% | 1.00% 105.3% |
EBITDA | 45.82B 183.5% | 16.16B 42.2% | 27.96B 23.5% | 36.55B 6.1% | 38.92B 5.7% | 36.81B 92.4% | 19.13B 91.7% | 9.98B 197.5% |
EBITDA Margin % | 21.00% 200.0% | 7.00% 36.4% | 11.00% 15.4% | 13.00% 23.5% | 17.00% 6.3% | 16.00% 100.0% | 8.00% 60.0% | 5.00% 200.0% |
Interest Expense | 2.86B 19.4% | 3.55B 8.9% | 3.26B 81.6% | 1.80B 89.0% | 951.00M 40.3% | 1.59B 18.0% | 1.94B 28.2% | 2.71B 124.7% |
Interest Income | 2.33B 17.9% | 1.98B 61.3% | 1.23B 71.0% | 717.00M 99.2% | 360.00M 54.8% | 796.00M 42.9% | 1.40B 27800.0% | 5.00M 95.3% |
Other Income (Expense) | 5.26B 244.2% | -3.65B 89.7% | -35.30B 1544.2% | -2.15B 8.9% | -1.97B 230.7% | -596.00M 66.9% | -1.80B 33.4% | -2.71B 122.6% |
Pre-Tax Income | 36.00B 1290.6% | 2.59B 111.1% | -23.32B 194.8% | 24.61B 15.9% | 29.25B 7.5% | 27.21B 210.6% | 8.76B 698.9% | -1.46B 96.3% |
Pre-Tax Margin % | 16.00% 1500.0% | 1.00% 111.1% | -9.00% 200.0% | 9.00% 30.8% | 13.00% 8.3% | 12.00% 200.0% | 4.00% 500.0% | -1.00% 95.0% |
Tax Provision | 9.01B 306.9% | 2.21B 20.5% | 2.79B 49.3% | 5.50B 12.3% | 6.27B 34.6% | 9.59B 38.5% | 6.92B 43.8% | 4.81B 212.8% |
Net Income | 26.72B 133510.2% | 20.00M 100.1% | -26.45B 241.2% | 18.72B 17.5% | 22.69B 29.8% | 17.48B 686.5% | 2.22B 134.0% | -6.53B 81.5% |
Net Margin % | 12.00% | 0.00% 100.0% | -10.00% 242.9% | 7.00% 30.0% | 10.00% 25.0% | 8.00% 700.0% | 1.00% 133.3% | -3.00% 82.4% |
Basic EPS | 8.01 133400.0% | 0.01 100.1% | -7.94 241.3% | 5.62 17.6% | 6.82 29.7% | 5.26 685.1% | 0.67 133.8% | -1.98 81.6% |
Diluted EPS | 8.00 79900.0% | 0.01 100.1% | -7.94 241.3% | 5.62 17.5% | 6.81 29.5% | 5.26 685.1% | 0.67 134.0% | -1.97 81.4% |
Basic Shares Outstanding | 3.33B 0.0% | 3.33B 0.1% | 3.33B 0.0% | 3.33B 0.0% | 3.33B 0.2% | 3.32B 0.5% | 3.31B 0.5% | 3.29B 0.4% |
Diluted Shares Outstanding | 3.34B 0.1% | 3.34B 0.3% | 3.33B 0.1% | 3.33B 0.1% | 3.33B 0.2% | 3.33B 0.2% | 3.32B 0.1% | 3.32B 0.0% |