2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Revenue | $34M | $44M | $38M | $42M | $49M |
Cost of Revenue | $9.7M | $12M | $10M | $11M | $11M |
Gross Profit | $24M | $32M | $27M | $31M | $38M |
Gross Profit % | 71% | 73% | 73% | 73% | 77% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Net Income | -$1.7M | $3.7M | -$10M | $14M | $6.1M |
Dep. & Amort. | $11M | $12M | $14M | $15M | $19M |
Def. Tax | $389K | -$388K | $3.4M | -$19M | -$1.8M |
Stock Comp. | $350K | $261K | $532K | $1.1M | $1.5M |
Chg. in WC | -$1.7M | $2M | $1.9M | $689K | -$49K |
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Cash | $8.6M | $5.9M | $28M | $150M | $52M |
ST Investments | $17M | $1M | $0 | $0 | $0 |
Cash & ST Inv. | $26M | $6.9M | $28M | $150M | $52M |
Receivables | $6M | $6.6M | $254K | $713K | $2.8M |
Inventory | $2.7M | $2.1M | $0 | $0 | -$6.4M |
Order intake grew by 5% (1% organic), with strong demand in pharmaceuticals, process industry, and energy; net sales increased 4% (flat organically), and the EBITA margin was 13.6% (13.3% excluding one-offs).
Gross margin reached a record high for Q1 at 35.4%; EBITDA increased 6% year-over-year, driven by acquisitions and currency effects, while organic sales remained flat and expenses were slightly higher.
Three acquisitions were completed in 2025 with a combined annual turnover of SEK 390 million; acquisition pipeline remains strong and acquisitions are margin accretive (EBITA margin of 15.9% for the quarter, over 17% rolling twelve months).
Operational cash flow was strong, up 32% year-over-year to SEK 644 million; net debt/EBITDA ratio at a historically low 1.3, and working capital efficiency improved.
Management expects Q2 profit margin to improve over Q1, with ongoing cost alignment measures in response to market volatility; organic order intake remains positive despite uncertainty, and the company maintains a strong financial position for long-term growth.