| Total revenue | 365.7 | 354.5 | 513.8 | 532.0 | 593.0 |
| Cost of goods sold | -163.4 | -154.7 | -200.5 | -222.9 | -252.6 |
| Gross profit | 202.3 | 199.7 | 313.3 | 309.0 | 340.4 |
| Operating expenses | -119.4 | -132.0 | -170.7 | -200.9 | -315.5 |
| Depreciation/amortization and impairment losses | -4.4 | -4.3 | -10.0 | -12,7 | -45.1 |
| Operating profit | 78.5 | 63.5 | 132.6 | 95.4 | 24.9 |
| Net financial items | -5.1 | 0.7 | 1.5 | -10.5 | -1.3 |
| Profit/loss before tax | 73.5 | 64.2 | 134.1 | 84.9 | 23.5 |
| Income tax | -11.2 | -16.0 | -32.5 | -23.7 | -9.0 |
| Profit/loss for the year | 62.3 | 48.2 | 101.6 | 61.2 | 14.5 |
| | | | | |
| Balance sheets, December 31 (SEK million) | 2017 | 2018 | 2019 | 2020 | 2021 |
| ASSETS | | | | | |
| Non-current assets | | | | | |
| Intangible assets | 27.7 | 49.7 | 85.6 | 94.8 | 92.6 |
| Tangible assets | 4.5 | 4.4 | 3.1 | 4.1 | 17.1 |
| Rights of use, leases | | | 25.3 | 24.0 | 33.7 |
| Financial assets | 27.4 | 17.3 | 4.1 | 5.1 | 5.6 |
| Total non-current assets | 59.6 | 71.4 | 118.0 | 128.0 | 149.0 |
| | | | | |
| Current assets | | | | | |
| Inventories | 36.3 | 101.3 | 95.6 | 115.7 | 117.5 |
| Trade receivables | 121.1 | 104.6 | 111.0 | 100.4 | 117.6 |
| Other current receivables | 12.1 | 16.2 | 10.0 | 14.0 | 27.3 |
| Cash and cash equivalents | 113.2 | 62.2 | 145.1 | 157.7 | 134.8 |
| Total current assets | 282.6 | 284.3 | 361.7 | 387.8 | 397.2 |
| | | | | |
| TOTAL ASSETS | 342.2 | 355.7 | 479.7 | 515.8 | 690.0 |
| | | | | |
| SHAREHOLDERS’ EQUITY AND LIABILITIES | | | | | |
| Shareholders’ equity | 259.9 | 292.0 | 366.0 | 378.9 | 417.5 |
| | | | | |
| Non-current liabilities | | | | | |
| Lease liabilities | - | - | 22.0 | 23.8 | 34.3 |
| Deferred tax liabilities | - | - | 6.5 | 20.5 | 35.5 |
| Total non-current liabilities | 0.0 | 0.0 | 28.5 | 44.3 | 69.8 |
| | | | | |
| Current liabilities | | | | | |
| Accounts payable - trade | 49.7 | 39.6 | 29.8 | 35.3 | 34.1 |
| Lease liabilities | - | - | 3.9 | 4.2 | |
| Other current liabilities | 32.7 | 24.1 | 51.5 | 57.3 | 83.7 |
| Total current liabilities | 82.3 | 63.7 | 85.2 | 96.8 | |
| | | | | |
| TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES | 342.2 | 355.7 | 479.7 | 515.8 | 690.0 |
| | | | | |
| Cash flow statement, January-December (SEK million) | 2017 | 2018 | 2019 | 2020 | 2021 |
| Profit/loss before tax | 73.5 | 64.2 | 134.1 | 84.9 | 23.5 |
| Adjustments for non-cash items | 7.3 | 2.0 | 8.7 | 24.0 | 47.7 |
| Income tax paid | -2.7 | -4.8 | -2.8 | -12.3 | -9.0 |
| Cash flow from operating activities before changes in working capital | 78.1 | 61.4 | 140.0 | 96.7 | 62.2 |
| Cash flow from changes in working capital | -67.2 | -64.3 | 18.4 | -11.1 | 28.8 |
| Cash flow from operating activities | 10.9 | -3.0 | 158.4 | 85.6 | 91.0 |
| | | | | |
| Cash flow from investing activities | -15.0 | -25.1 | -40.8 | -25.4 | -191.9 |
| | | | | |
| Cash flow from financing activities | -18.3 | -26.5 | -34.2 | -39.5 | 73.0 |
| | | | | |
| CASH FLOW FOR THE YEAR | -22.4 | -54.6 | 83.4 | 20.7 | -27.9 |
| | | | | |
| Key figures | 2017 | 2018 | 2019 | 2020 | 2021 |
| Margins | | | | | |
| Gross margin, % | 55.3 | 56.4 | 61.0 | 58.1 | 57.4 |
| Operating margin, % | 21.5 | 17.9 | 25.8 | 17.9 | 4.2 |
| Profit margin, % | 17.0 | 13.6 | 19.8 | 11.5 | |
| Equity ratio, % | 75.9 | 82.1 | 76.3 | 73.5 | 61 |
| | | | | |
| Other | | | | | |
| Number of employees at close of year | 73 | 82 | 101 | 125 | 187 |
| | | | | |
| The Invisio share | | | | | |
| Number of shares at close of period, thousands | 44,098 | 44,098 | 44,098 | 44,098 | 44,540 |
| Earnings per share, SEK | 1.42 | 1.09 | 2.30 | 1.39 | 0.33 |
| Earnings per share after dilution, SEK | 1.41 | 1.09 | 2.30 | 1.37 | 0.32 |
| Equity per share, SEK | 5.89 | 6.62 | 8.30 | 8.59 | 9.37 |
| Shareholders' equity per share after dilution, SEK | 5.89 | 6.62 | 8.11 | 8.28 | 9.26 |
| Share price at close of period, SEK | 79.25 | 56.90 | 101.80 | 250.0 | 163.80 |
