Brock Milton Capital AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	155.77	147.61	122.14	61.55	64.38
Other Revenue	0.6	1.23	0.54	-0.06	0.05
Revenue	156.36	148.84	122.68	61.48	64.43
Revenue Growth (YoY)	5.05%	21.33%	99.53%	-4.57%	-
Cost of Revenue	79.25	72.41	44.48	19.16	20.71
Gross Profit	77.11	76.43	78.2	42.33	43.72
Selling, General & Admin	47.57	38.85	30.15	22.33	16.73
Other Operating Expenses	0.63	0.39	0.25	0.21	0.23
Operating Expenses	48.2	39.24	30.39	22.54	16.96
Operating Income	28.91	37.19	47.81	19.79	26.76
Interest Expense	-0.18	-0	-0.01	-0.22	-0.02
Other Non Operating Income (Expenses)	-	-	-	0	-
Pretax Income	28.73	37.19	47.8	19.57	26.74
Income Tax Expense	6.37	7.74	9.93	4.13	5.56
Net Income	22.36	29.45	37.88	15.44	21.17
Net Income to Common	22.36	29.45	37.88	15.44	21.17
Net Income Growth	-24.07%	-22.25%	145.33%	-27.08%	-
Shares Outstanding (Basic)	4	4	0	0	-
Shares Outstanding (Diluted)	4	4	0	0	-
Shares Change (YoY)	-	27400.00%	-	-	-
EPS (Basic)	5.55	7.32	2587.34	1054.65	-
EPS (Diluted)	5.55	7.32	2587.34	1054.65	-
EPS Growth	-24.07%	-99.72%	145.33%	-	-
Dividend Per Share	4.690	-	-	-	-
Gross Margin	49.31%	51.35%	63.75%	68.84%	67.85%
Operating Margin	18.49%	24.98%	38.97%	32.19%	41.53%
Profit Margin	14.30%	19.79%	30.87%	25.11%	32.87%
EBIT	28.91	37.19	47.81	19.79	26.76
EBIT Margin	18.49%	24.98%	38.97%	32.19%	41.53%
Effective Tax Rate	22.18%	20.81%	20.77%	21.12%	20.80%

Source: S&P Capital IQ. Standard template. Financial Sources.