2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $87M | $104M | $113M | $116M | $27M |
Cost of Revenue | $53M | $67M | $72M | $74M | $26M |
Gross Profit | $34M | $37M | $41M | $42M | $340K |
Gross Profit % | 39% | 36% | 36% | 36% | 1.3% |
R&D Expenses | $9.8M | $8.7M | $9.9M | $12M | $3.9M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$5.1M | $1.6M | -$392K | -$5.5M | $75M |
Dep. & Amort. | $3.3M | $2M | $2.3M | $2.7M | $2.9M |
Def. Tax | $1.3M | $2.2M | $0 | $0 | $0 |
Stock Comp. | $3M | $2.6M | $3.2M | $4M | $8.7M |
Chg. in WC | -$4.7M | -$4.4M | -$13M | $32K | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $11M | $29M | $17M | $23M | $136M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $11M | $29M | $17M | $23M | $136M |
Receivables | $19M | $20M | $25M | $22M | $4.2M |
Inventory | $20M | $20M | $29M | $29M | $7.5M |
Net asset value (NAV) declined by 3% in Q1 2025 to SEK 944 billion, with mixed performance across business areas: listed companies down 1%, Patricia Industries down 9%, and EQT up 1%.
Patricia Industries faced significant headwinds from FX and multiple contraction, but major subsidiaries grew sales organically by 4% and adjusted EBITDA by 5%; Advanced Instruments and Laberie showed strong organic growth, and the acquisition/merger of Nova Biomedical is expected to close in Q3 2025.
Listed companies (about 70% of total assets) had a negative 1% total return, with ABB and Atlas Copco as the largest drags, while SEB and Saab were the biggest positive contributors; AstraZeneca announced a $2.5 billion R&D center in China.
The balance sheet remains strong with leverage at 1% (expected to rise to ~3% post-Nova acquisition), no debt repayments due until 2029, and a strong credit rating; ordinary dividends are expected to increase by about 3% versus last year.
Management emphasized ongoing efficiency work, local-for-local production to mitigate tariff risks, continued investment in R&D and M&A, and a focus on profitable growth as the main driver of long-term value creation; a strong pipeline for add-on acquisitions in Patricia Industries was noted.