2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $93M | $115M | $149M | $180M | $176M |
Cost of Revenue | $47M | $53M | $83M | $97M | $27M |
Gross Profit | $46M | $62M | $66M | $83M | $149M |
Gross Profit % | 49% | 54% | 44% | 46% | 85% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $14M | $28M | $78M | $42M | $14M |
Dep. & Amort. | $39M | $33M | $60M | $77M | $62M |
Def. Tax | $7.6M | $14M | $4.1M | -$4.5M | $0 |
Stock Comp. | $5.7M | $6M | $6.1M | $7.6M | $7.9M |
Chg. in WC | -$2.7M | -$2.3M | -$2.9M | $1.7M | -$3.6M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $114M | $16M | $7M | $5M | $4.4M |
ST Investments | $1.9M | $5M | $3.8M | $28M | $7.1M |
Cash & ST Inv. | $116M | $21M | $11M | $33M | $12M |
Receivables | $8M | $12M | $21M | $16M | $19M |
Inventory | $1 | $1 | $0 | -$851K | $0 |
Strong performance in mining and manufacturing software drove overall growth, with mining equipment order intake up 26% and software growing at mid-single digits; total order intake increased by 2% (organic +2%), and revenue grew by 1% (organic +1%).
Adjusted EBITA margin improved by 1.5 percentage points to 19.7%, with adjusted EBITA up 9% to SEK 5.8 billion; free operating cash flow was SEK 3.8 billion, and net debt/EBITDA reduced to 1.1.
Regional performance was mixed: Europe down 8%, North America up 4%, Asia up 9% (driven by India), Australia up 12%, and South America up 8%; segment-wise, mining was strong, general engineering and automotive were weak, and infrastructure remained stable at muted levels.
Nine acquisitions were announced in the quarter, including seven CAM resellers and OSA Demolition Equipment, supporting strategic growth in software, demolition, and recycling; key product launches focused on electrification, such as electric rotary drill rigs and a mobile electric cone crusher.
Management expects a negative currency impact of SEK -600 million in Q2; cost control and restructuring programs continue to support margins, with limited margin impact expected from current tariffs—main risk seen as broader macroeconomic uncertainty rather than direct tariff effects.