| SEK billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 207.0 | 244.5 | 274.3 | 249.8 | 259.4 | 222.5 | −14.2% | |
| Cost of revenue | 122.9 | 138.2 | 159.6 | 150.8 | 142.8 | 115.4 | −19.2% | |
| Gross profit | 84.1 | 106.3 | 114.6 | 99.0 | 116.6 | 107.1 | −8.1% | |
| Research & development | 35.0 | 44.1 | 47.7 | 45.8 | 53.8 | 45.4 | −15.6% | |
| Selling, general & administrative | 22.8 | 27.9 | 35.9 | 36.3 | 53.4 | 31.0 | −42.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 57.8 | 72.0 | 83.7 | 82.0 | 107.2 | 76.4 | −28.8% | |
| Operating income | 26.3 | 34.3 | 31.0 | 17.0 | 9.4 | 30.7 | +228.6% | |
| Interest expense | 2.0 | 1.8 | 2.0 | 3.3 | 3.7 | 2.9 | −22.6% | |
| Interest income | 0.7 | 0.4 | 0.7 | 1.8 | 2.6 | 2.3 | −11.4% | |
| Other income / expense | (2.1) | (3.6) | (6.1) | (39.1) | (6.6) | 5.3 | +179.1% | |
| Pre-tax income | 24.2 | 30.8 | 24.9 | (22.1) | 2.7 | 36.0 | +1229.1% | |
| Income tax | 8.5 | 6.6 | 5.6 | 2.6 | 2.3 | 9.0 | +288.9% | |
| Net income | 15.6 | 23.9 | 18.9 | (25.1) | 0.0 | 26.7 | +127591.7% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 4.69 | 7.18 | 5.68 | (7.53) | 0.01 | 8.01 | +133400.0% | |
| EPS, diluted (per share) | 4.68 | 7.17 | 5.67 | (7.53) | 0.01 | 8.00 | +133233.3% | |
| EBITDA | 32.8 | 40.4 | 35.4 | (9.4) | 17.2 | 45.8 | +167.1% | |
| Depreciation & amortization | 6.3 | 7.5 | 8.6 | 9.5 | 10.5 | 7.0 | −33.2% | |
| Weighted average shares (shares) | 3,323,000,000 | 3,329,000,000 | 3,330,142,429 | 3,330,000,311 | 3,333,000,000 | 3,333,998,000 | +0.0% | |
| Weighted average diluted shares (shares) | 3,326,000,000 | 3,332,000,000 | 3,334,000,000 | 3,330,000,000 | 3,339,000,000 | 3,342,000,000 | +0.1% | |
| Gross margin | 40.6% | 43.5% | 41.8% | 39.6% | 44.9% | 48.1% | +3.2 pts | |
| Operating margin | 12.7% | 14.0% | 11.3% | 6.8% | 3.6% | 13.8% | +10.2 pts | |
| Net margin | 7.5% | 9.8% | 6.9% | −10.0% | 0.0% | 12.0% | +12.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in SEK; the shares trade in USD.
