Interim report
Page 1
ADDvise Group AB (publ), company reg. no. 556363-2115, Grev Turegatan 30, SE-114 38 Stockholm, Sweden E-mail: info@addvisegroup.se, website www.addvisegroup.com Q3 Interim report January 1–September 30, 2025 SEK million Jul−Sep 2025 Jul−Sep 2024 Jan−Sep 2025 Jan−Sep 2024 Rolling 12 months Oct 2024- Sep 2025 Jan−Dec 2024 Change Net revenue 363.2 403.6 1,183.2 1,229.2 1,624.8 1,670.7 -2.7% EBITA1 56.4 55.4 193.0 195.8 268.1 270.9 -1.0% EBITA margin, %1 15.5% 13.7% 16.3% 15.9% 16.5% 16.2% 0.3 pp Profit/loss before tax (EBT) 65.8 24.0 28.1 118.0 54.8 144.7 -62.1% Profit/loss for the period 56.0 11.8 -1.2 84.5 4.3 90.0 -95.2% Adjusted profit/loss for the period1 19.0 -5.4 55.5 40.6 61.9 47.1 31.6% Basic earnings per share, SEK 0.09 0.05 0.00 0.33 0.01 0.35 -0.34 Return on equity, % - - - - 0.5% 11.0% -10.5 pp Return on capital employed, %1 - - - - 12.2% 12.3% -0.1 pp Note 1: In connection with ADDvise’s Board of Directors updating the Group’s long-term financial targets, a change was made in the Group’s definition of the key performance indicators EBITA, EBITA margin, adjusted profit/loss for the period and return on capital employed. For current definitions, see Note 10 Definitions of key performance indicators on page 21. Key performance indicators for comparison periods have been recalculated using the new definitions. Strengthened profitability and cash flow despite a quarter with macro headwinds. In the third quarter, organic sales decreased by 4.8% in constant currency, but the year-to-date growth remains positive. The work on operational efficiency is having an effect and EBITA increased by SEK 1.0 million while the EBITA margin amounted to 15.5% (13.7%). Cash flow from operating activities improved further, driven by halved financing costs compared to the previous year following a strengthened capital structure in the first half of 2025. Investors, analysts and other stakeholders are invited to a webcast and conference call at 14:00 (CEST) / 08:00 AM (EDT) on October 23, 2025, where CEO Staffan Torstensson and CFO Johan Irwe will present the report and answer questions. Additional information is available at addvisegroup.com. July–September 2025 » Net revenue was SEK 363.2 million (403.6), an organic decrease of 10.0%, an organic decrease of 4.8% net of currency effects » Orders received was SEK 349.2 million (421.8), an organic decrease of 17.2%, a decrease of 12.1% net of currency effects » EBITA was SEK 56.4 million (55.4), an increase of 1.8% » Operating profit (EBIT) was SEK 44.8 million (66.4) » Profit for the period was SEK 56.0 million (11.8) and adjusted profit for the period was SEK 19.0 million (-5.4). » Basic earnings per share amounted to SEK 0.09 (0.05) » Operating cash flow was SEK 35.3 million (-2.3), an increase of 1,629.1% January–September 2025 » Net revenue was SEK 1,183.2 million (1,229.2), an organic decrease of 3.7%, an organic increase of 0.6% net of currency effects » Orders received was SEK 1,156.4 million (1,361.7), an organic decrease of 15.1%, a decrease of 11.1% net of currency effects » EBITA was SEK 193.0 million (195.8), a decrease of 1.4% » Operating profit (EBIT) was SEK 164.3 million (225.2) » Loss for the period was SEK -1.2 million (84.5) and adjusted profit for the period was SEK 55.5 million (40.6) » Basic earnings per share amounted to SEK 0.00 (0.33) » Operating cash flow was SEK 88.7 million (12.5), an increase of 610.5% » Net debt to EBITDA was 3.2 times (3.3)
Page 2
CEO’S COMMENT 2 Interim report Jan–Sep 2025 CEO’s comment Increased profitability and strengthened cash flow We have strengthened our profitability and cash flow despite a quarter with macro headwinds. Our focus on efficiency, cash flow and capital discipline delivers results. In the third quarter, sales decreased by 4.8% in constant currency, which we are not satisfied with. At the same time, the period January to September shows continued positive growth of 0.6%. We continue to face headwinds from exchange rate changes in the US dollar and the Brazilian real. Our work on improved operational efficiency has compensated for this. EBITA increased by SEK 1.0 million compared to the previous year and the EBITA margin strengthened to 15.5% (13.7%). Healthcare has shown strength in the third quarter with EBITA growth, while Lab has a comparative quarter where we delivered laboratory equipment to the pharmaceutical company Eli Lilly in an order corre- sponding to SEK 23 million last year, which we have not been able to compensate for during this quarter. On a macro perspective, 2025 has been turbulent, with friction in world trade and geopolitical tensions. We are following developments closely but choose to focus on what we can influence – which is why we continue to work hard every day to create value for our customers and shareholders as efficiently as possible. We are seeing good activity in several of our product segments, where diabetes consumables and medical equipment are seeing particularly strong demand from customers in both Europe and the Americas. Rental of laboratory equipment for clinical studies also shows a continued stable supply. Continued profit growth and a stable cash flow are the most important things for us and are the highest priority for achieving long-term success. Cash flow from operating activities follows the trend from the first half of the year and has been further strengthened and amounted to SEK 35.3 million in the quarter compared to SEK -2.3 million in the previous year. The improvement is mainly driven by lower taxes paid and significantly lower interest paid. Financing costs in the third quarter amounted to SEK 22.1 million, a decrease compared with the previous year when the corresponding cost was SEK 43.9 million. These costs include both interest and deferred transaction costs for raising interest-bearing debt. The improvement in cash flow and decreasing financing costs is a direct effect of the strengthened capital structure we implemented in the first half of 2025. Our strengthened cash flow creates the conditions for further improving our financial position and thereby opportunities to be able to add profit growth through acquisitions as well as reinvestments and add-on acquisitions in existing operations. Growth and investment take place with a disciplined consideration of debt and return on capital. I am proud to lead ADDvise – a company where we together all employees contribute to saving, extending and improving people’s lives every day. Staffan Torstensson CEO
Page 3
3 Interim report Jan–Sep 2025 THE GROUP’S DEVELOPMENT The Group’s development Net revenue and orders Net revenue for the quarter was SEK 363.2 million (403.6), a decrease of 10.0% year-over-year, all organic, and was a decrease of 4.8% net of currency effects. Net revenue for January–September was SEK 1,183.2 million (1,229.2), a decrease of 3.7% year-over-year, all organic, and was an increase of 0.6% net of currency effects. During January–September, the share of net revenue from Europe and North America increased. During January–September, medical consumables and laboratory equipment were the largest contributors to the Group’s net revenue, followed by medical equipment. As of 2025, the minor products laboratory consumables and service are not presented in the Group’s interim reports. Laboratory consumables are included in laboratory equipment. Service is included in medical equipment and laboratory equipment, which are the products that service is performed on. Own products and distribution accounted for 55% (56%) and 45% (44%) of the Group’s net revenue, respectively. Orders received for the quarter amounted to SEK 349.2 million (421.8), a decrease of 17.2% year-over-year, all organic. Net of currency effects, a decrease of 12.1%. Orders received for January–September amounted to SEK 1,156.4 million (1,361.7), a decrease of 15.1% year-over- year, all organic. Net of currency effects, a decrease of 11.1%. During the comparison period January–September 2024, the Lab business unit received a large order amounting to USD 11.3 million. Profit EBITA for the quarter was SEK 56.4 million (55.4), corresponding to a margin of 15.5% (13.7%). EBITA for January–September was SEK 193.0 million (195.8), corre- sponding to a margin of 16.3% (15.9%). During January– September, non-recurring costs mainly relate to costs incurred during the reorganisation of the Group’s business units in an amount of SEK 5.9 million. Operating profit for the quarter was SEK 44.8 million (66.4). Profit after tax was SEK 56.0 million (11.8). Basic earnings per share amounted to SEK 0.09 (0.05) for the quarter. Operating profit for January–September was SEK 164.3 million (225.2). Loss after tax was SEK -1.2 million (84.5). Basic earnings per share amounted to SEK 0.00 (0.33) for January–September. Basic earnings per share has been adjusted after the rights issue and the directed set-off issue of shares in April 2025. During the quarter, adjusted profit for the period was SEK 19.0 million (-5.4). During January–September, adjusted profit for the period was SEK 55.5 million (40.6). For information about acquisition costs and other items in the calculation of the Group’s key performance indicators, please refer to Note 10 Definition of key performance indicators. Currency effects As the Group has subsidiaries outside of Sweden, translation effects occur following changes in the exchange rates for AED, BRL, EUR and USD against the Swedish krona. During the reporting period, the strong Swedish krona has mainly affected Other comprehensive income in the Condensed consolidated statement of 0 500 1,000 1,500 2,000 0 500 1,000 1,500 2,000 Q3Q2Q1Q4Q3Q2Q1Q4Q3Q2Q1 2023 2024 SEK million SEK million Medical equipment Pharmaceuticals Medical consumables Laboratory equipment 2025 Group net revenue rolling 12 months by quarter by product category
Page 4
4 Interim report Jan–Sep 2025 comprehensive income, on the line Foreign exchange differences on the translation of foreign operations for the period. As ADDvise also have effects on net revenue and orders received, organic growth adjusted for currency effects is reported for the segments in the interim report for January–September 2025. Net financial items During the year, the Group’s capital structure has improved. The new bond loan 2025/2028, a new bank facilities agreement and cash from the rights issue in April have been used to fully repay the Group’s bond loans 2023/2026 and 2024/2027. The Group’s annual interest expenses are expected to decrease by approximately SEK 56 million, given levels of STIBOR and SOFR at the end of June 2025. The measures to improve the capital structure were implemented during the second quarter of the year. This means that the effects are reflected in net financial items in the third quarter. Financial costs related to the new financing structure amounted to SEK 22.1 million in the third quarter of 2025, a decrease of 49.7% compared to the comparison period, the third quarter of 2024. In the comparison period, with the previous financing structure that mainly consisted of bond loans, financial costs amounted to SEK 43.9 million. Although interest rates have fallen since last year, the new structure is the main reason for the reduction in financial costs. One effect of the refinancing is that net financial items during January–September were negatively impacted by non-recurring items of SEK 78.4 million in connection with early redemption of the previous bond loans. These items consist of costs for repurchase and early redemption of bonds, SEK 53.1 million, and recognition of previously paid and deferred transaction costs for the previous bonds, SEK 25.3 million. See also Significant events during the reporting period. Net financial items during the quarter include an income of SEK 44.1 million and January–September an income of SEK 34.3 million, which consist of revaluation of the value of warrants issued by the Group and listed on Nasdaq Stockholm. The subscription price according to the warrants has not been determined. For information about the warrants, see Significant events during the reporting period and Note 9 Equity. At the end of the reporting period, the value of the liability amounted to SEK 15.6 million, which is based on the closing price of the warrants. The effect of the warrants is reported separately in the Condensed consolidated statement of comprehensive income, under net financial items, and in the Condensed consolidated statement of financial position, on the line Derivative financial instruments under Current liabilities. See also Note 1 Accounting policies and Note 6 Calculation of fair value. Contingent purchase considerations Revaluations of contingent purchase considerations had a positive effect on profit for the period during January– September totaling SEK 18.2 million (58.0), of which SEK 21.7 million (67.3) is reported on the line Other operating income and SEK -3.5 million (-9.3) is reported on the line Other operating expenses, please refer to Note 6 Calculation of fair value. Depreciation, amortisation and impairment A goodwill impairment of SEK 22.3 million was recognised during January–September, which had a negative impact on loss for the period. Following indications of impairment in the segment business unit Lab during the first quarter of the year, an impairment test was conducted, resulting in an impairment of SEK 22.3 million due to weaker development in part of the operations. Tax The relationship between profit/loss before tax and tax is affected by both non-deductible expenses for tax purposes and non-taxable income. During the quarter, tax was low in relation to profit for the period, which is mainly explained by the existence of income that is not taxable. For the period January–September, the tax is high in relation to the loss for the period, which is due to the fact that the result has been burdened by costs that are not tax-deductible, such as interest expenses and other financial expenses according to the interest deduction limitation rules. Return on equity and capital employed Return on equity was 0.5% (15.0%) for the reporting period. Return on capital employed was 12.2% (13.6%) for the reporting period. Changes in definitions of key performance indicators in 2025 In February 2025, ADDvise’s Board of Directors decided on updated long-term financial targets. In connection with this, a change was made in the Group’s definition of the key performance indicators EBITA, EBITA margin, adjusted profit/loss for the period and return on capital employed. EBITA is now calculated as operating profit/ loss before amortisation and impairment of intangible assets attributable to acquisitions, and adjusted for acquisition costs, revaluations of estimated contingent purchase considerations for completed acquisitions and non-recurring costs. For current definitions, see Note 10 Definitions of key performance indicators. Key performance indicators for comparison periods have been recalculated using the new definitions. THE GROUP’S DEVELOPMENT
Page 5
5 Interim report Jan–Sep 2025 THE GROUP’S DEVELOPMENT Healthcare business unit The Healthcare business unit manufactures and distributes medical equipment, as well as pharma- ceuticals and consumables for healthcare units. Net revenue, orders and profit Net revenue for the quarter was SEK 234.0 million (249.4), a decrease of 6.2% year-over-year, all organic. Net of currency effects, net revenue increased by 0.2% on an organic basis. Net revenue for January–September was SEK 739.4 million (750.1), a decrease of 1.4% year-over-year, all organic. Net of currency effects, net revenue increased by 4.2% on an organic basis. Orders received for the quarter amounted to SEK 235.5 million (321.9), a decrease of 26.8% year-over-year, all organic. Net of currency effects, a decrease of 21.4% on an organic basis. Orders received for January–September amounted to SEK 793.1 million (870.9), a decrease of 8.9% year-over-year, all organic. Net of currency effects, a decrease of 3.7% on an organic basis. Gross margin for the quarter was 55.8% (53.9%). Business unit EBITA was SEK 37.7 million (31.8), corre- sponding to a margin of 16.1% (12.8%). Gross margin for January–September was 55.1% (56.6%). Business unit EBITA was SEK 122.0 million (123.1), corresponding to a margin of 16.5% (16.4%). As of 2025, EBITA is considered the most relevant key performance indicator of business unit profit generation. Please also refer to Changes in definitions of key performance indicators in 2025 in The Group’s development. Business unit key performance indicators SEK million Jul-Sep 2025 Jul-Sep 2024 Jan-Sep 2025 Jan-Sep 2024 Rolling 12 months Oct 2024- Sep 2025 Jan-Dec 2024 Jan-Dec 2023 Net revenue 234.0 249.4 739.4 750.1 1,014.2 1,024.9 940.9 Gross profit 130.6 134.5 407.1 424.4 549.1 566.4 616.1 Gross margin, % 55.8% 53.9% 55.1% 56.6% 54.1% 55.3% 65.5% EBITA 37.7 31.8 122.0 123.1 153.5 154.6 256.5 EBITA margin, % 16.1% 12.8% 16.5% 16.4% 15.1% 15.1% 27.3% Orders received 235.5 321.9 793.1 870.9 1,065.1 1,142.9 1,034.9 Business unit net revenue by primary geographic markets, rolling 12 months as of the latest 5 quarters SEK million Oct 2024-Sep 2025 Jul 2024-Jun 2025 Apr 2024-Mar 2025 Jan-Dec 2024 Oct 2023-Sep 2024 Europe 196.9 189.8 188.0 174.4 146.0 North America 605.0 623.3 639.3 623.8 669.2 South America 199.0 202.6 214.0 220.1 225.1 Rest of the world 13.2 13.8 8.9 6.6 5.0 Total 1,014.2 1,029.6 1,050.2 1,024.9 1,045.3 Note During the third quarter of 2025, the distribution of net revenue by primary geographic markets has been updated for previous periods in 2025 in the Healthcare business unit. Total net revenue and the distribution between segments are unchanged.
Page 6
6 Interim report Jan–Sep 2025 THE GROUP’S DEVELOPMENT Lab business unit The Lab business unit provides laboratory furnishings, safety ventilation, climate rooms, clean rooms, and laboratory apparatus to the pharmaceutical and life science research industries. Net revenue, orders and profit Net revenue for the quarter was SEK 129.2 million (154.2), a decrease of 16.2% year-over-year, all organic. Net of currency effects, net revenue decreased by 12.7% on an organic basis. Net revenue for January–September was SEK 443.9 million (479.1), a decrease of 7.3% year-over-year, all organic. Net of currency effects, net revenue decreased by 4.9% on an organic basis. Orders received for the quarter amounted to SEK 113.7 million (99.9), an increase of 13.9% year-over-year, all organic. Net of currency effects, an increase of 17.3% on an organic basis. Orders received for January–September amounted to SEK 363.3 million (490.8), a decrease of 26.0% year-over-year, all organic. Net of currency effects, a decrease of 23.8% on an organic basis. During the comparison period January–September 2024, the business unit received a large order amounting to USD 11.3 million. Gross margin for the quarter was 53.0% (48.7%). Business unit EBITA was SEK 22.2 million (31.1), corre- sponding to a margin of 17.2% (20.1%). Gross margin for January–September was 52.3% (48.6%). Business unit EBITA was SEK 89.7 million (98.0), corresponding to a margin of 20.2% (20.5%). As of 2025, EBITA is considered the most relevant key performance indicator of business unit profit generation. Please also refer to Changes in definitions of key performance indicators in 2025 in The Group’s development. Business unit key performance indicators SEK million Jul-Sep 2025 Jul-Sep 2024 Jan-Sep 2025 Jan-Sep 2024 Rolling 12 months Oct 2024- Sep 2025 Jan-Dec 2024 Jan-Dec 2023 Net revenue 129.2 154.2 443.9 479.1 610.6 645.8 432.2 Gross profit 68.5 75.1 232.2 232.9 330.4 331.1 277.6 Gross margin, % 53.0% 48.7% 52.3% 48.6% 54.1% 51.3% 64.2% EBITA 22.2 31.1 89.7 98.0 131.7 140.0 105.2 EBITA margin, % 17.2% 20.1% 20.2% 20.5% 21.6% 21.7% 24.3% Orders received 113.7 99.9 363.3 490.8 595.6 723.2 374.6 Business unit net revenue by primary geographic markets, rolling 12 months as of the latest 5 quarters SEK million Oct 2024-Sep 2025 Jul 2024-Jun 2025 Apr 2024-Mar 2025 Jan-Dec 2024 Oct 2023-Sep 2024 Europe 395.1 408.7 392.8 382.3 340.3 North America 133.2 135.0 125.2 119.6 109.9 Asia 70.4 81.3 110.9 141.7 132.6 Rest of the world 11.9 10.6 2.4 2.2 -1.9 Total 610.6 635.6 631.2 645.8 580.9
Page 7
7 Interim report Jan–Sep 2025 Loans with covenants The Group’s bond loan 2025/2028 (ISIN SE0025011885) issued on May 28, 2025 and bank facilities agreement have covenants. At the end of the reporting period, the outstanding amount for bond loan 2025/2028 was SEK 800.0 million in nominal value. The bond loan is classified as non-current. At the end of the reporting period, the utilised amount of credit facilities and loans under the bank facilities agreement totaled SEK 333.1 million in nominal value, of which SEK 117.7 million is classified as non-current and SEK 215.4 million is classified as current. For information on covenants and terms and conditions, please refer to Note 8 Liabilities with covenants. The terms and conditions of the bond are published in their entirety on www.addvisegroup.com. At the end of the reporting period, the Group was in compliance with all covenants. Liabilities for completed acquisitions Liabilities for completed acquisitions amounted to SEK 209.6 million (465.2) at the end of the reporting period, of which SEK 187.4 million (287.2) due for payment within one year and SEK 22.1 million (178.0) due for payment after one year or more. The liabilities consist of the following items in the condensed consolidated statement of financial position: » Current interest-bearing promissory note SEK 25.4 million (66.7), included in Current liabilities, the line Interest-bearing liabilities » Current interest-bearing holdback SEK 4.2 million (-), included in Current liabilities, the line Interest-bearing liabilities » Current non-interest-bearing holdback SEK 14.3 million (10.3), included in Current liabilities, the line Other current liabilities » Current contingent purchase considerations SEK 143.5 million (210.2), included in Current liabilities, the line Other current liabilities » Non-current contingent purchase considerations SEK 22.1 million (135.9), included in Non-current liabilities, the line Other non-current liabilities At the end of the reporting period, liabilities for contingent purchase considerations valued at fair value amounted to SEK 165.6 million (346.1). Please refer to Note 6 Calculation of fair value for changes in contingent purchase considerations during the reporting period. THE GROUP’S DEVELOPMENT Financial position Equity and equity ratio Equity at the end of the reporting period totaled SEK 1,108.7 million (782.0), equating to SEK 1.83 (3.93) per share outstanding. The equity ratio was 38.0% (23.2%). At the end of the reporting period, the company’s equity was entirely attributable to the shareholders of the parent company. Cash and cash equivalents Cash and bank at the end of the reporting period totaled SEK 130.6 million (278.1). At the end of the reporting period, the Group had a revolving bank credit facility totaling SEK 300.0 million (-), utilised in an amount of SEK 186.0 million (-). At the end of the reporting period, the Group had no overdraft facility and no short-term investments. Net debt Net debt at the end of the reporting period totaled SEK 1,095.5 million (1,397.7). EBITDA for the rolling 12-month period was SEK 338.9 million. This gives a ratio of net interest-bearing debt to EBITDA of 3.2 times (3.3). During the year, ADDvise implemented a new capital structure through a bank facilities agreement and a new senior unsecured bond loan 2025/2028 of SEK 800.0 million, within a framework of SEK 1,600.0 million. The Group’s bond loans 2023/2026 and 2024/2027 were repaid in full. Please refer to Significant events during the reporting period. At the end of the reporting period, loans and other interest-bearing liabilities due for repayment within one year totaled SEK 269.2 million (91.2). Loans and other interest-bearing liabilities due for repayment within one year include the following: » Bank loans SEK 215.4 million (-) » Interest-bearing liabilities for completed acquisitions of SEK 29.7 million (66.7) » Lease liabilities of SEK 24.1 million (24.4) At the end of the reporting period, loans and other interest-bearing liabilities due for repayment after one year or more totaled SEK 956.9 million (1,707.0). Loans and other interest-bearing liabilities due for repayment after one year or more include the following: » Bank loans SEK 115.4 million (-) » The Group’s bond loan 2025/2028 of SEK 788.2 million (-), which is due for repayment in November 2028 » Lease liabilities of SEK 53.3 million (65.6)
Page 8
8 Interim report Jan–Sep 2025 THE GROUP’S DEVELOPMENT Cash flow Operating cash flow for the quarter was SEK 35.3 million (-2.3), with a change in working capital of SEK -5.5 million (-3.6). Cash flow for the quarter totaled SEK -8.3 million (-32.7). Operating cash flow for January–September was SEK 88.7 million (12.5), with a change in working capital of SEK -9.7 million (-42.3). Cash flow for January–September totaled SEK -94.0 million (-106.9). Cash flow during January–September was affected by acquisition-related payments totaling SEK 155.1 million, of which SEK 149.4 million in payments of contingent purchase considerations, which are presented in the condensed consolidated statement of cash flows in Investing activities. Please also refer to Note 4 Business combinations. Investing cash flow was affected by buying and selling of short-term investments, with a net positive amount of SEK 123.0 million during January–September. Financing cash flow was affected by the rights issue in April 2025 with SEK 457.3 million before issue costs. Issue costs were SEK 8.3 million. The refinancing of the Group’s 2023/2026 and 2024/2027 bond loans with funds from the new 2025/2028 bond loan and the new facilities agree- ment affected financing cash flow with a net of SEK -552.4 million. Payment of fees for early redemption of the bond loans is included in the net, in an amount of SEK 53.1 million. The Group no longer tracks Cash flow from Operations. As of the interim report for January−March 2025, interest received and paid is presented in the condensed consolidated statement of cash flows, which are major items that are part of cash flow from operating activities that are attributable to parts of the Group other than the Group’s operating segments, that is the business units Lab and Healthcare. Acquisitions 2025 No acquisitions were completed during the reporting period. Acquisition-related liabilities attributable to acquisitions completed before 2025 were paid during the reporting period, see above under Cash flow. Parent company Net revenue at the parent company for the quarter totaled SEK 6.7 million (6.8). Operating loss was SEK -2.3 million (12.0). The net profit was SEK 29.4 million (-16.0). Net revenue at the parent company for January– September totaled SEK 20.7 million (20.5). Operating profit was SEK 7.8 million (26.2). The net loss was SEK -7.8 million (-38.9). Total assets amounted to SEK 1,725.0 million (2,302.5), of which equity constituted SEK 819.7 million (373.8). In connection with the introduction of the Group’s new capital structure during the year, most of the parent company’s receivables and liabilities towards group companies were transferred to the directly owned subsidiary ADDvise Midco AB. The parent company also made unconditional shareholder contributions to the directly owned subsidiary ADDvise Midco AB. Significant events during the reporting period Plans to change listing venue to Nasdaq Stockholm The Board of Directors and management are working on changing listing venue for the company’s A and B shares from Nasdaq First North to Nasdaq Stockholm main market. The Board of Directors believes that a change of listing venue would be beneficial for the company’s continued development, provide a broader capital allocation toolkit, and increase the company’s attractiveness to institutional investors. The work on the listing venue change is ongoing, but from February 2025 at an adjusted pace taking into account the company’s other priorities. Organisational changes On May 12, 2025, Johan Irwe was appointed CFO of ADDvise. He had held the role of acting CFO since July 2024. On the same day, in addition to his role as CEO, Staffan Torstensson took on the position as Head of Healthcare. Staffan will work closely with a team in which Vice President Healthcare, Carina Glimmer, plays a central role in driving continued growth in profitability and operational efficiency within the segment. As part of this change, Fredrik Mella left ADDvise. Rights issue and directed set-off issue On February 7, 2025, the Board of Directors of ADDvise resolved on a rights issue of A and B shares. The rights issue was conditional upon an extraordinary general meeting approving amendments to the articles of association’s limits for share capital and number of shares.
Page 9
9 Interim report Jan–Sep 2025 THE GROUP’S DEVELOPMENT The extraordinary general meeting was held on March 12, 2025. The general meeting resolved to amend the articles of association, approve the board’s resolution regarding a rights issue of shares of series A and series B, approve the board’s resolution on a directed issue of warrants and to authorise the board to issue shares of series B as compensation to guarantors in the rights issue, please refer to Directed set-off share issue below. The proceeds from the rights issue were intended to be used to strengthen the company’s balance sheet and reduce its financial costs. The complete terms and conditions of the rights issue are presented in a prospectus that was published on the company’s website on March 20, 2025. Amendment to the articles of association The general meeting resolved to amend §4 and §5 of the articles of association. Following the amendment of §4 and §5 of the articles of association, the Company’s share capital shall be not less than SEK 19,883,419 and not more than SEK 79,533,676, and the number of shares in the Company shall be not less than 198,834,197 and not more than 795,336,788. Rights issue and warrants Shareholders who were registered in the share register as a shareholder in ADDvise on the record date March 20, 2025 received one (1) subscription right per each A and B share held. Two (2) subscription rights entitled the holder to subscribe for four (4) new shares of the same class. For every four newly subscribed A shares, one (1) warrant of series TO1A was received, and for every four newly subscribed B shares, one (1) warrant of series TO1B was received. The warrants were issued free of charge. The subscription price was set to SEK 1.15 per share, regardless of share class. The subscription period ran from and including March 24, 2025 up to and including April 7, 2025. For every four (4) newly subscribed A shares, one (1) warrant of series TO1A was received, and for every four (4) newly subscribed B shares, one (1) warrant of series TO1B was received. In total, 3,809,701 warrants of series TO1A were issued to those who were allotted A shares and 95,607,375 warrants of series TO1B were issued to those who were allotted B shares, including the guarantors. Each warrant of series TO1A and TO1B respectively entitles the warrant holder to subscribe for one (1) A share and one (1) B share respectively in the company at a subscription price corresponding to 70 per cent of the volume-weighted average price of the company’s A share and B share respectively during the period from and including February 23, 2026 up to and including March 6, 2026, however, not less than SEK 1.15 and not more than SEK 1.73 per A share and B share, respectively. The warrants can be exercised for subscription of A shares and B shares during the period from and including March 10, 2026 up to and including March 24, 2026. In the event that all warrants are exercised for subscription of shares, the company will, based on the maximum subscription price of SEK 1.73, receive up to an additional SEK 172 million before deduction of issue costs. Share capital, number of shares and dilution effect The final outcome of the rights issue was published on April 8, 2025. The number of shares in ADDvise increased by 397,668,392, of which 15,238,876 A shares and 382,429,516 B shares and the share capital increased by SEK 39,766,839.20. For shareholders that did not participate in the rights Issue, the dilution effect was approximately 66.7 per cent. Upon full exercise of warrants TO1A and TO1B, the number of shares in ADDvise will increase by an additional 99,417,076, and the share capital will increase by SEK 9,941,707.60, resulting in an additional dilution effect of approximately 14.3 per cent. Subscription commitments and guarantee commitments The final outcome of the rights Issue concluded that 311,956,500 shares (of which 14,638,468 A shares and 297,318,032 B shares), corresponding to approximately 78.4 per cent of the rights Issue, were subscribed for with the support of subscription rights. Additionally, applications for subscription of 11,042,494 shares (of which 600,408 A shares and 10,422,086 B shares) without the support of subscription rights, corresponding to approximately 2.8 per cent of the rights Issue, were received. In aggregate, the subscriptions with the support of subscription rights and the subscription of shares without the support of subscription rights corresponded to approximately 81.2 per cent of the rights Issue. Hence, guarantee commitments of 74,669,398 B shares, corresponding to approximately 18.8 per cent of the rights issue, were utilised. For the guarantee commitments a guarantee fee, based on the current market situation, of five (5) per cent of the guaranteed amount was paid in the form of newly issued B shares in the company. One of the company’s largest shareholders, Kenneth Lindqvist and his closely related parties, made a top guarantee commitment, which meant that they might have exceed 30 per cent of the votes in the company
Page 10
10 Interim report Jan–Sep 2025 THE GROUP’S DEVELOPMENT upon fulfilment of the guarantee. Thus, this meant that his possible fulfilment of the part of the guarantee that entails that the investment must be approved by the Inspectorate for Strategic Products, in accordance with the Act (2023:560) on the Examination of Foreign Direct Investments (Sw. Lag om granskning av utländska direktinvesteringar), was conditional on the Inspectorate for Strategic Products making a decision to the effect that an award may be made. Exemption from mandatory bids The Swedish Securities Council granted the company’s shareholder Kenneth Lindqvist and his closely related parties an exemption from the mandatory bid, in accordance with the applicable Takeover rules for certain trading platforms, that would arise in connection with his (i) subscription of his pro-rata share in the rights issue, (ii) fulfilment of his guarantee commitment in the rights issue, (iii) receipt of guarantee compensation in the form of B shares in the company and (iv) exercise of his warrants. The exemption was conditional upon that (i) the company’s shareholders were informed prior to the extraordinary general meeting on March 12, 2025 of the maximum amount of capital and voting rights that Kenneth Lindqvist and his closely related parties could receive through the rights issue, the guarantee fee and the exercise of their warrants, and (ii) that the resolution of the general meeting was supported by shareholders representing at least two-thirds of both the votes cast and the shares represented at the general meeting (whereby shares held by Kenneth Lindqvist and closely related parties were disregarded). These conditions were met. Directed set-off share issue The general meeting held on March 12, 2025 resolved to authorise the board, within the framework of the current articles of association, on one or more occasions until the next annual general meeting, with deviation from the shareholders’ preferential rights, to decide on the issue of shares of series B in the company. Subscribed shares should be paid for by set-off or otherwise be subject to conditions. The reason for the deviation from the shareholders’ preferential rights should be to pay guarantee compensation to the underwriters in the rights issue approved by the general meeting. The subscription price should correspond to the subscription price for shares of series B in the rights issue. Further, the general meeting resolved not to give the board of directors a general issue authorisation for the period until the next annual general meeting. The directed set-off share issue of B shares in order to remunerate the guarantors in the rights issue was published on April 8, 2025, and the number of shares increased by 9,565,217 and the share capital increased by SEK 956,521.70. The subscription price in the directed set-off share issue was SEK 1.15 per share. New facilities agreement and issuance of new SEK senior unsecured bonds, and refinancing of outstanding SEK and USD senior secured bonds On May 28, 2025, ADDvise issued senior unsecured bonds of SEK 800.0 million within a framework of SEK 1,600.0 million. The bonds carry a floating interest rate of 3 months STIBOR plus 3.50 per cent per annum and have a maturity of 3.5 years with a maturity date of November 28, 2028. The nominal amount per bond is SEK 1,250,000. ADDvise has also entered into a new secured facilities agreement of SEK 450.0 million with Nordea Bank Abp, filial i Sverige, under which the direct subsidiary ADDvise Midco AB is the borrower. The net proceeds from the new bonds and part of the loans under the new facilities agreement were used during the reporting period to refinance the company’s outstanding senior secured bonds, see below. The purpose of the new bond loan and facilities agreement is to strengthen the company’s capital structure, reduce financial costs and improve the conditions for continued growth. The company mandated Nordea Bank Abp as arranger and bookrunner in respect of the issuance of the new bonds and as dealer manager and tender agent for the tender offer. Gernandt & Danielsson Advokatbyrå acted as legal advisor. Tender offer for the 2026 bonds and 2027 bonds On May 14, 2025, ADDvise announced a tender offer to holders of the company’s outstanding senior secured bonds of SEK 1,450 million due in 2026 with ISIN SE0020180271 (the 2026 bonds) and the company’s outstanding senior secured bonds of USD 60 million due in 2027 with ISIN NO0013180786 (the 2027 bonds). Under the tender offer, the company offered to repurchase the outstanding bonds for cash at a price corresponding to 102.278 per cent of the nominal amount of the 2026 bonds and 105.182 per cent of the nominal amount of the 2027 bonds, in both cases plus accrued and unpaid interest. The tender offer expired on May 20, 2025, at 12.00 CEST. Repurchases of 2026 bonds for a total nominal amount of SEK 588.75 million and 2027 bonds for a total nominal amount of USD 39.875 million were accepted.
Page 11
11 Interim report Jan–Sep 2025 Early redemption of the 2026 and 2027 bonds On May 14, 2025, ADDvise instructed the agent for the 2026 bonds and 2027 bonds, CSC (Sweden) AB, to send conditional notices of early redemption of the 2026 bonds and 2027 bonds. Subject to the notices, all 2026 bonds and 2027 bonds not repurchased under the tender offer were redeemed at a price of 102.278 per cent of the total outstanding nominal amount under the 2026 bonds and 104.850 per cent of the total outstanding nominal amount under the 2027 bonds in accordance with its respective terms and conditions, in both cases plus accrued and unpaid interest. The redemption date was June 11, 2025. The record date for early redemption was June 3, 2025 for the 2026 bonds and June 6, 2025 for the 2027 bonds. Trading of bonds on Nasdaq Stockholm The bonds issued on May 28, 2025 are admitted to trading on the corporate bond list of Nasdaq Stockholm with ISIN SE0025011885. For this purpose, the company prepared a listing prospectus which was approved by the Swedish Financial Supervisory Authority on July 11, 2025. The prospectus is available on the company’s website www.addvisegroup.com and the Swedish Financial Supervisory Authority’s website www.fi.se. Significant events after the reporting period There has been no significant events after the end of the reporting period. Financial targets ADDvise’s financial targets represent an ambition to be achieved over a period of several years through a combination of organic growth and acquisitions. ADDvise’s Board of Directors decided to update the company’s long-term financial targets in February 2025 in order to ensure long-term sustainable growth and profitability. Long-term financial targets The focus is on balancing a high return on capital employed (ROCE) with strong EBITA growth while maintaining a healthy level of debt. A sustainable capital structure enables continued growth, achieved both organically and through acquisitions. The maintained dividend target is intended to create stable and long- term shareholder value. » Growth: ADDvise shall have an average annual EBITA growth of 15%. Growth will be achieved organically as well as through acquisitions. » Return: ADDvise shall annually reach a return on capital employed (ROCE) of 15%. » Capital structure: ADDvise’s ratio of net interest- bearing debt to EBITDA shall not exceed 3.0 times. » Dividend: ADDvise shall distribute up to 25% of previous year’s profit in dividend to shareholders. THE GROUP’S DEVELOPMENT
Page 12
12 Interim report Jan–Sep 2025 FINANCIAL STATEMENTS Condensed consolidated statement of comprehensive income SEK million Note Jul–Sep 2025 Jul–Sep 2024 Jan–Sep 2025 Jan–Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Net revenue 3, 5 363.2 403.6 1,183.2 1,229.2 1,670.7 1,373.0 Capitalised work on own account 0.6 2.3 1.9 5.5 9.6 5.8 Other operating income 6 0.5 18.5 25.9 68.5 75.8 36.0 364.2 424.4 1,210.9 1,303.2 1,756.1 1,414.9 Cost of materials -164.1 -193.9 -544.0 -572.2 -773.6 -479.5 Other external expenses 4 -54.2 -61.1 -167.4 -186.5 -256.4 -219.5 Personnel costs -74.7 -81.3 -243.7 -244.2 -333.3 -270.5 Depreciation and amortisation -21.0 -21.9 -85.2 -64.5 -86.1 -108.7 Other operating expenses 6 -5.4 0.2 -6.3 -10.6 -13.9 -20.0 -319.5 -358.0 -1,046.7 -1,078.0 -1,463.3 -1,098.1 Operating profit/loss (EBIT) 44.8 66.4 164.3 225.2 292.9 316.8 Net financial items 4, 6 21.0 -42.4 -136.1 -107.2 -148.2 -152.5 of which is fair value valuation of derivative financial instruments (warrants) 6 44.1 - 34.3 - - - Profit/loss before tax (EBT) 65.8 24.0 28.1 118.0 144.7 164.3 Tax -9.8 -12.2 -29.3 -33.5 -54.6 -60.8 Profit/loss for the period 56.0 11.8 -1.2 84.5 90.0 103.5 Profit/loss attributable to: Shareholders of the parent company 56.0 11.8 -1.2 84.5 90.0 103.5 Non-controlling interests - - - - - - 56.0 11.8 -1.2 84.5 90.0 103.5 Other comprehensive income Foreign exchange differences on the translation of foreign operations for the period -1.4 -45.6 -124.1 -11.6 35.9 -78.5 Change in value of financial assets measured at fair value through other comprehensive income for the period - 0.0 -0.1 -0.1 0.1 - Comprehensive income for the period 54.6 -33.8 -125.4 72.8 126.1 25.0 Comprehensive income attributable to: Shareholders of the parent company 54.6 -33.8 -125.4 72.8 126.1 25.0 Non-controlling interests - - - - - - 54.6 -33.8 -125.4 72.8 126.1 25.0 Basic earnings per share, SEK 0.09 0.05 0.00 0.33 0.35 0.42 Diluted earnings per share, SEK 0.02 0.05 -0.07 0.33 0.35 0.42
Page 13
13 Interim report Jan–Sep 2025 FINANCIAL STATEMENTS Condensed consolidated statement of financial position SEK million Note Sep 30, 2025 Sep 30, 2024 Dec 31, 2024 Dec 31, 2023 ASSETS Non-current assets Goodwill 1,431.6 1,526.8 1,579.8 1,487.3 Trademarks 447.0 474.0 500.4 471.7 Other intangible non-current assets 208.1 237.7 241.5 274.5 Property, plant and equipment 182.2 193.2 207.2 195.9 Non-current financial assets 8.2 4.5 4.0 16.3 Contract assets 17.7 15.1 20.5 14.4 Deferred tax assets 0.0 0.0 0.0 0.0 Total non-current assets 2,294.8 2,451.3 2,553.3 2,460.2 Current assets Inventories 117.6 129.4 131.4 121.2 Contract assets 77.1 77.8 78.5 50.3 Trade receivables 250.1 250.6 284.2 221.6 Other current receivables 45.4 63.5 43.5 47.7 Short-term investments 6 - 122.5 123.2 - Cash and bank 130.6 278.1 232.5 386.5 Total current assets 620.8 921.9 893.4 827.3 TOTAL ASSETS 2,915.6 3,373.2 3,446.7 3,287.4 EQUITY AND LIABILITIES Equity 9 1,108.7 782.0 835.0 613.2 Equity attributable to: Shareholders of the parent company 1,108.7 782.0 835.0 613.2 Non-controlling interests - - - - 1,108.7 782.0 835.0 613.2 Non-current liabilities Interest-bearing liabilities 8 956.9 1,707.0 1,735.7 1,523.4 Deferred tax liabilities 152.3 161.7 169.8 168.0 Other non-current liabilities 6 32.2 156.1 95.3 289.0 Total non-current liabilities 1,141.4 2,024.8 2,000.8 1,980.4 Current liabilities Interest-bearing liabilities 8 269.2 91.2 54.7 90.0 Current tax liabilities 22.6 18.4 20.5 30.7 Contract liabilities 26.0 37.4 37.6 12.9 Trade payables 96.8 116.6 119.6 100.6 Derivative financial instruments 6 15.6 - - - Other current liabilities 6 235.1 302.7 378.6 459.6 Total current liabilities 665.4 566.4 610.9 693.8 TOTAL EQUITY AND LIABILITIES 2,915.6 3,373.2 3,446.7 3,287.4
Page 14
14 Interim report Jan–Sep 2025 FINANCIAL STATEMENTS Condensed consolidated statement of changes in equity SEK million Note Jul–Sep 2025 Jul–Sep 2024 Jan–Sep 2025 Jan–Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Opening equity 1,054.1 815.8 835.0 613.2 613.2 492.9 Profit/loss for the period 56.0 11.8 -1.2 84.5 90.0 103.5 Other comprehensive income for the period -1.4 -45.6 -124.2 -11.7 36.0 -78.5 Comprehensive income for the period 54.6 -33.8 -125.4 72.8 126.1 25.0 New share issue1 9 - 0.0 399.1 96.0 95.7 95.3 Dividends - - - - - - Change in non-controlling interests - - - - - - Closing equity 1,108.7 782.0 1,108.7 782.0 835.0 613.2 Attributable to: Shareholders of the parent company 1,108.7 782.0 1,108.7 782.0 835.0 613.2 Non-controlling interests - - - - - - Total equity 1,108.7 782.0 1,108.7 782.0 835.0 613.2 Note 1: In connection with the rights issue in April 2025, the Group issued warrants with a variable subscription price. As a result, part of the cash received from the issue is recognised as a liability. Please refer to Note 1 Accounting Policies. Condensed consolidated statement of cash flows SEK million Note Jul–Sep 2025 Jul–Sep 2024 Jan–Sep 2025 Jan–Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Operating activities Profit/loss before tax 65.8 24.0 28.1 118.0 144.7 164.3 of which interest received 0.9 3.9 5.3 8.3 14.7 13.7 of which interest paid -17.8 -42.5 -101.6 -122.3 -165.9 -90.2 Adjustments for non-cash items -15.0 3.5 106.0 -8.6 28.8 81.1 Income tax paid -10.0 -26.2 -35.7 -54.6 -64.5 -76.0 Cash flow before changes in working capital 40.8 1.3 98.4 54.8 109.0 169.5 Changes in working capital -5.5 -3.6 -9.7 -42.3 -47.3 5.5 Operating cash flow 35.3 -2.3 88.7 12.5 61.7 175.0 Investing activities Acquisition of subsidiaries 4 -26.1 1.4 -149.4 -187.6 -189.7 -665.0 Net acquisition and sale of intangible non-current assets and property, plant, and equipment -6.2 -23.3 -23.8 -37.5 -48.3 -17.8 Changes in non-current financial assets -0.2 -0.6 123.3 -527.9 -532.0 -2.1 Investing cash flow -32.5 -22.5 -49.9 -753.0 -770.1 -684.9 Financing activities Net new share issue 9 - 0.0 449.0 96.0 95.7 95.3 Loans, interest-bearing liabilities and non-interest- bearing liabilities raised net with amortisations 4 -4.4 -0.3 -561.0 559.8 490.5 748.2 Payments made in relation to amortisation of loans attributable to leases -6.7 -7.6 -20.8 -22.2 -29.7 -59.0 Deposits 0.0 - 0.0 - - -1.0 Dividend to shareholders - - - - - - Financing cash flow -11.1 -7.9 -132.8 633.5 556.6 783.5 Cash flow for the period -8.3 -32.7 -94.0 -106.9 -151.8 273.5 Cash and bank at start of period 139.7 315.3 232.5 386.5 386.5 111.1 Foreign exchange differences in cash and bank -0.9 -4.5 -7.9 -1.5 -2.1 1.8 Cash and bank at end of period 130.6 278.1 130.6 278.1 232.5 386.5
Page 15
15 Interim report Jan–Sep 2025 FINANCIAL STATEMENTS Consolidated income statement for five quarters SEK million Jul-Sep 2025 Apr-Jun 2025 Jan-Mar 2025 Oct–Dec 2024 Jul–Sep 2024 Net revenue 363.2 396.1 424.0 441.6 403.6 Capitalised work on own account 0.6 0.8 0.5 4.1 2.3 Other operating income 0.5 1.3 24.1 7.4 18.5 364.2 398.1 448.6 453.0 424.4 Cost of materials -164.1 -185.7 -194.2 -201.4 -193.9 Other external expenses -54.2 -58.0 -55.1 -69.9 -61.1 Personnel costs -74.7 -79.9 -89.1 -89.0 -81.3 Depreciation and amortisation -21.0 -20.1 -44.1 -21.7 -21.9 Other operating expenses -5.4 -4.1 3.2 -3.3 0.2 -319.5 -347.9 -379.3 -385.3 -358.0 Operating profit/loss (EBIT) 44.8 50.2 69.3 67.7 66.4 Operating margin, % 12.3% 12.7% 16.3% 15.3% 16.5% Net financial items 21.0 -125.5 -31.7 -41.0 -42.4 Profit/loss before tax (EBT) 65.8 -75.3 37.6 26.7 24.0 Tax -9.8 -7.5 -12.0 -21.2 -12.2 Profit/loss for the period 56.0 -82.8 25.6 5.5 11.8 Profit/loss attributable to: Shareholders of the parent company 56.0 -82.8 25.6 5.5 11.8 Non-controlling interests - - - - - 56.0 -82.8 25.6 5.5 11.8 EBITA1 56.4 61.3 75.3 75.1 55.4 of which is business unit Healthcare 37.7 35.3 49.0 31.5 31.8 of which is business unit Lab 22.2 33.1 34.4 42.0 31.1 EBITA margin, %1 15.5% 15.5% 17.8% 17.0% 13.7% of which is business unit Healthcare 16.1% 15.0% 18.1% 11.5% 12.8% of which is business unit Lab 17.2% 20.5% 22.4% 25.2% 20.1% Note 1: In connection with ADDvise’s Board of Directors updating the Group’s long-term financial targets, a change was made in the Group’s definition of the key performance indicators EBITA and EBITA margin. For current definitions, see Note 10 Definitions of key performance indicators on page 21. Key performance indicators for comparison periods have been recalculated using the new definitions.
Page 16
16 Interim report Jan–Sep 2025 KEY PERFORMANCE INDICATORS Key performance indicators SEK million Jul-Sep 2025 Jul-Sep 2024 Jan–Sep 2025 Jan-Sep 2024 Jan–Dec 2024 Jan–Dec 20231 Net revenue 363.2 403.6 1,183.2 1,229.2 1,670.7 1,373.0 Orders received 349.2 421.8 1,156.4 1,361.7 1,866.1 1,409.5 Gross margin, % 54.8% 52.0% 54.0% 53.4% 53.7% 65.1% EBITDA 65.8 88.3 249.5 289.6 379.0 425.5 EBITDA margin, % 18.1% 21.9% 21.1% 23.6% 22.7% 31.0% EBITA2 56.4 55.4 193.0 195.8 270.9 323.3 EBITA margin, %2 15.5% 13.7% 16.3% 15.9% 16.2% 23.5% Operating profit/loss (EBIT) 44.8 66.4 164.3 225.2 292.9 316.8 Operating margin, % 12.3% 16.5% 13.9% 18.3% 17.5% 23.1% Profit/loss before tax (EBT) 65.8 24.0 28.1 118.0 144.7 164.3 Profit/loss for the period 56.0 11.8 -1.2 84.5 90.0 103.5 Profit margin, % 15.4% 2.9% -0.1% 6.9% 5.4% 7.5% Adjusted profit/loss for the period2 19.0 -5.4 55.5 40.6 47.1 138.9 Equity ratio, % 38.0% 23.2% 38.0% 23.2% 24.2% 18.7% Net debt -1,095.5 -1,397.7 -1,095.5 -1,397.7 -1,434.6 -1,227.0 Net debt to EBITDA3 - - 3.2 3.3 3.8 2.3 Number of employees at end of period 615 643 615 643 641 624 Equity per share in SEK 1.83 3.93 1.83 3.93 4.20 3.26 Return on equity, % - - 0.5% 15.0% 11.0% 16.4% Return on capital employed, %2 - - 12.2% 13.6% 12.3% 23.8% Basic earnings per share in SEK4 0.09 0.05 0.00 0.33 0.35 0.42 Diluted earnings per share in SEK4 0.02 0.05 -0.07 0.33 0.35 0.42 Number of shares at end of period 606,067,806 198,834,197 606,067,806 198,834,197 198,834,197 188,184,197 Average number of shares before dilution 606,067,806 198,834,197 462,864,779 195,996,788 196,710,017 185,802,743 Average number of shares after dilution 628,158,461 198,834,197 476,842,117 195,996,788 196,710,017 185,802,743 Please refer to Note 10 Definition of key performance indicators on page 21. Note 1: Companies acquired in 2023 are consolidated in the ADDvise Group from: Diabetic Supplies Inc August 7, 2023. Kolplast CI S A September 30, 2023. Axelerist Inc November 22, 2023. Labplan Ltd 22 December 22, 2023. Note 2: In February 2025, ADDvise’s Board of Directors decided on updated long-term financial targets. In connection with this, a change was made in the Group’s definition of the key performance indicators EBITA, EBITA margin, adjusted profit/loss for the period and return on capital employed. For current definitions, please refer to Note 10 Definitions of key performance indicators. Key performance indicators for comparison periods have been recalculated according to the new definitions. Note 3: The key performance indicator is calculated pro forma. For 2025 and full year 2024, there are no pro forma numbers as all Group companies have been part of the Group for the full periods. Note 4: Basic earnings per share and diluted earnings per share have been adjusted after the rights issue and the directed set-off issue of shares in April 2025.
Page 17
17 Interim report Jan–Sep 2025 FINANCIAL STATEMENTS Condensed parent company income statement SEK million Jul-Sep 2025 Jul-Sep 2024 Jan-Sep 2025 Jan-Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Net revenue 6.7 6.8 20.7 20.5 25.1 18.5 Other operating income 0.2 18.1 22.2 49.2 49.2 5.9 7.0 24.8 42.9 69.7 74.3 24.4 Other external expenses -3.2 -3.0 -10.4 -15.6 -19.6 -22.5 Personnel costs -6.2 -10.0 -27.1 -27.6 -33.1 -30.6 Depreciation and amortisation -0.1 -0.1 -0.2 -0.2 -0.3 -0.2 Other operating expenses 0.3 0.3 2.6 -0.2 -1.0 -7.0 -9.2 -12.8 -35.2 -43.5 -54.0 -60.2 Operating profit/loss (EBIT) -2.3 12.0 7.8 26.2 20.3 -35.8 Net financial items 31.7 -26.1 -15.5 -61.7 -27.9 -96.7 Profit/loss after financial items (EBT) 29.4 -14.1 -7.8 -35.6 -7.5 -132.5 Appropriations - - - - 28.3 33.0 Tax - -1.9 - -3.3 -5.0 1.8 Profit/loss for the period 29.4 -16.0 -7.8 -38.9 15.8 -97.7 Parent company statement of comprehensive income Profit/loss for the period 29.4 -16.0 -7.8 -38.9 15.8 -97.7 Other comprehensive income for the period - - - - - - Comprehensive income for the period 29.4 -16.0 -7.8 -38.9 15.8 -97.7 Condensed parent company balance sheet SEK million Sep 30, 2025 Sep 30, 2024 Dec 31, 2024 Dec 31, 2023 ASSETS Non-current assets Intangible non-current assets 0.1 0.2 0.2 0.2 Property, plant and equipment 0.5 0.6 0.6 0.3 Non-current financial assets 1,628.8 978.3 978.3 991.2 Receivables from group companies - - 604.9 - Deferred tax assets 2.0 3.7 2.0 7.0 Total non-current assets 1,631.3 982.8 1,585.9 998.7 Current assets Receivables from group companies 47.2 1,002.2 566.1 796.3 Other current receivables 5.3 6.4 6.1 3.0 Short-term investments - 122.5 123.2 - Cash and bank balances 41.2 188.7 112.3 272.5 Total current assets 93.7 1,319.7 807.7 1,071.8 TOTAL ASSETS 1,725.0 2,302.5 2,393.6 2,070.5 EQUITY AND LIABILITIES Equity 819.7 373.8 428.3 316.8 Non-current liabilities Interest-bearing liabilities 788.2 1,609.6 1,668.4 1,425.2 Other non-current liabilities - - - 29.7 Total non-current liabilities 788.2 1,609.6 1,668.4 1,454.9 Current liabilities Interest-bearing liabilities - 66.7 - 65.5 Current tax liabilities - - - - Trade payables 1.9 4.9 5.0 6.5 Liabilities to group companies 51.5 153.3 202.1 89.6 Derivative financial instruments 15.6 - - - Other current liabilities 48.1 94.2 89.8 137.3 Total current liabilities 117.1 319.1 296.9 298.8 TOTAL EQUITY AND LIABILITIES 1,725.0 2,302.5 2,393.6 2,070.5
Page 18
18 Interim report Jan–Sep 2025 NOTES Notes Note 1 Accounting policies The report was prepared in accordance with IAS 34 Interim financial reporting and the relevant sections of the Swedish Annual Accounts Act. The accounting policies and bases of calculation applied are the same as in the most recent annual report. The parent company’s report was prepared in accordance with Chapter 9 of the Swedish Annual Accounts Act. The accounting policies and bases of calculation applied are the same as in the most recent annual report. In connection with the Group’s rights issue in April 2025, warrants were issued. As the latest annual report did not contain accounting principles for warrants, they are described here. Warrants Warrants issued by the Group with a subscription price interval are presented as a liability in the Condensed consolidated statement of financial position and in the Condensed parent company balance sheet on the line Derivative financial instruments. A liability for warrants with a due date within 12 months is classified as current. A liability for warrants with a due date after 12 months or more is classified as non-current. The fair value of the liability is calculated at the end of each reporting period. Any changes in fair value are reported in the Condensed consolidated statement of comprehensive income and in the Condensed parent company income statement in Net financial items. At initial recognition, the fair value of the warrants is calculated according to the Black-Scholes model. At subsequent calculation, the fair value of the warrants is based on the quoted price as of the closing date. Note 2 Related party transactions No transactions with related parties, other than those decided by the general meeting, have occurred during the period. Note 3 Segment reporting ADDvise’s segment information is presented from the company management’s perspective, with operating segments identified based on internal reporting to the company’s ultimate operating decision maker. The CEO is ADDvise’s ultimate operating decision maker. ADDvise’s operating segments comprise two business units: Lab and Healthcare. This classification reflects the company’s internal organisation and reporting system. Internal pricing is on market terms. Intra-Group profits are eliminated. Unallocated Group expenses include, for example, costs for parent company functions. These costs are offset against the service fees received by the parent company. As of 2025, the Group uses the key performance indicator EBITA to track the segments’ results. For the Group’s definition of EBITA, please refer to Note 10 Definition of key performance indicators. SEK million Jul-Sep 2025 Jul-Sep 2024 Jan-Sep 2025 Jan-Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Lab business unit 129.2 154.2 443.9 479.1 645.8 432.2 Healthcare business unit 234.0 249.4 739.4 750.1 1,024.9 940.9 Total external net revenue 363.2 403.6 1,183.2 1,229.2 1,670.7 1,373.0 Lab business unit 0.0 0.0 0.1 0.1 0.1 0.1 Healthcare business unit - -0.0 - 0.3 0.3 - Total internal net revenue 0.0 0.0 0.1 0.3 0.4 0.1 Lab business unit 22.2 31.1 89.7 98.0 140.0 105.2 Healthcare business unit 37.7 31.8 122.0 123.1 154.6 256.5 Total EBITA for the operating segments 60.0 62.9 211.7 221.1 294.6 361.8 Unallocated Group expenses -3.6 -7.5 -18.7 -25.3 -23.7 -38.5 Consolidated EBITA 56.4 55.4 193.0 195.8 270.9 323.3 Amortisation and impairment of intangible assets attributable to acquisitions -5.8 -6.1 -39.8 -17.4 -23.9 -13.9 Acquisition costs -0.3 -0.4 -1.3 -8.0 -8.9 -6.3 Revaluation of estimated additional purchase consideration for completed acquisitions -5.4 18.8 18.2 58.0 61.4 13.7 Non-recurring costs -0.1 -1.3 -5.9 -3.2 -6.6 - Consolidated operating profit/ loss (EBIT) 44.8 66.4 164.3 225.2 292.9 316.8 Net financial items 21.0 -42.4 -136.1 -107.2 -148.2 -152.5 Consolidated profit/loss before tax (EBT) 65.8 24.0 28.1 118.0 144.7 164.3 Note 4 Business combinations No acquisitions were completed during the reporting period. Transaction costs During the reporting period, transaction costs of SEK 2.5 million are recognised as costs in the consolidated statement of comprehensive income, of which SEK 1.3 million is reported in Other external expenses and SEK 1.3 million is reported in Net financial items. The transaction costs are related to acquisitions in 2022−2023, and the costs are, for instance, legal counsel related to payment of holdback amounts and contingent purchase considerations. Net outflow of cash – investing activities Cash outflow for the acquisition of subsidiaries, after deduction of cash and cash equivalents acquired: SEK million Jul-Sep 2025 Jul-Sep 2024 Jan-Sep 2025 Jan-Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Cash purchase consideration 26.1 -1.3 149.4 157.2 158.8 719.8 Holdback amounts and promissory notes (investing activities) - - - - - - Holdback amounts and promissory notes (financing activities) - -2.4 5.7 51.3 123.3 22.5 Cash and cash equivalents acquired - - - -1.0 -1.0 -56.5 Decrease in cash and cash equivalents acquired - -0.2 - 31.4 31.9 1.7 Net outflow of cash 26.1 -3.8 155.1 238.9 313.1 687.6 Of which is net outflow of cash in investing activities 26.1 -1.4 149.4 187.6 189.7 665.0 Payment of cash purchase consideration and holdback amounts and promissory notes (investing activities), net of cash and cash equivalents acquired and decrease in cash and cash equivalents acquired, is presented in the condensed consolidated statement of cash flows under investing activities on the line Acquisition of subsidiaries. Payment of holdback amounts and promissory notes (financing activities) are included under financing activities on the line Loans, interest-bearing liabilities and non-interest-bearing liabilities raised net with amortisations. The cash purchase consideration for the period July–September 2025 comprises payment of purchase considerations to the former owners of ADDvise’s subsidiaries acquired before 2025. The cash purchase consideration for the period July–September 2024 comprises currency rate changes related to payment of purchase considerations in earlier periods of the year to the former owners of ADDvise’s subsidiaries acquired before 2024. The cash purchase consideration for the period January–September 2025 comprises payment of purchase considerations to the former owners of ADDvise’s subsidiaries acquired before 2025. The cash purchase consideration for the period January–September 2024 comprises payment of purchase consideration to the former owners of Diabetic Supplies Inc and payments of purchase considerations to the former owners of companies acquired prior to 2024. For an acquisition that was completed at the end of 2023, cash and cash equivalents were left in the company to cover payment of liabilities in 2024. These liabilities were paid in full in the first quarter of 2024. The cash purchase consideration for the period January–December 2024 comprises payment of purchase consideration to the former owners of Diabetic Supplies Inc and payments of purchase considerations to the former owners of companies acquired prior to 2024. For an acquisition that was completed at the end of 2023, cash and cash equivalents were left in the company to cover payment of liabilities in 2024. These liabilities were paid in full in the first quarter of 2024. The cash purchase consideration for the period January–December 2023 comprises payment of purchase considerations to the former owners of Axelerist Inc, Kolplast CI S A and Labplan Ltd and to the former owners of ADDvise’s subsidiaries acquired before 2023, and an effect of adjustments to purchase price allocations for acquistions completed before 2023, after analysis of facts that existed at the time of acquisition.
Page 19
NOTES 19 Interim report Jan–Sep 2025 Note 5 Allocation of income In accordance with IFRS 15 Revenue from Contracts with Customers, income is recognised and allocated to primary geographic markets, based on customer domicile. As of the interim report for January−March 2025, Sweden is no longer presented separately from the rest of Europe. Comparison numbers are changed to reflect the update. During the third quarter of 2025, the distribution of net revenue by primary geographic markets has been updated for previous periods in 2025 in the Healthcare business unit. Total net revenue and the distribution between segments are unchanged. Jul–Sep 2025 Jul–Sep 2024 SEK million Lab Health- care Total Lab Health- care Total Europe 81.2 42.3 123.4 94.8 35.2 130.0 North America 34.4 135.4 169.8 36.2 153.8 190.0 South America -0.1 54.7 54.7 - 58.3 58.3 Rest of the world 13.7 1.6 15.2 23.2 2.1 25.3 Total 129.2 234.0 363.2 154.2 249.4 403.6 Jan–Sep 2025 Jan–Sep 2024 SEK million Lab Health- care Total Lab Health- care Total Europe 278.7 133.8 412.4 265.9 111.3 377.1 North America 106.0 440.4 546.4 92.5 459.2 551.7 South America -0.0 153.0 153.0 - 174.1 174.1 Rest of the world 59.2 12.2 71.4 120.7 5.5 126.2 Total 443.9 739.4 1,183.2 479.1 750.1 1,229.2 Jan–Dec 2024 Jan–Dec 2023 SEK million Lab Health- care Total Lab Health- care Total Europe 382.3 174.4 556.7 309.5 143.6 453.1 North America 119.6 623.8 743.5 47.8 732.0 779.8 South America - 220.1 220.1 - 51.0 51.0 Rest of the world 143.9 6.6 150.4 74.9 14.3 89.1 Total 645.8 1,024.9 1,670.7 432.2 940.9 1,373.0 Note 6 Calculation of fair value The table below lists financial instruments measured at fair value, based on the classification in the fair value hierarchy. The different levels are defined as follows: » Level 1 – Quoted prices (unadjusted) in active markets » Level 2 – Inputs other than quoted market prices included within Level 1 that are observable for the asset or liability, either directly or indirectly » Level 3 – Unobservable inputs for the asset or liability September 30, 2025 SEK million Level 1 Level 2 Level 3 Financial liabilities Warrants 15.6 - - Contingent purchase consideration - - 165.6 Total financial liabilities 15.6 - 165.6 September 30, 2024 SEK million Level 1 Level 2 Level 3 Financial assets Short-term investments 122.5 - - Total financial assets 122.5 - - Financial liabilities Contingent purchase consideration - - 346.1 Total financial liabilities - - 346.1 December 31, 2024 SEK million Level 1 Level 2 Level 3 Financial assets Short-term investments 123.2 - - Total financial assets 123.2 - - Financial liabilities Contingent purchase consideration - - 348.3 Total financial liabilities - - 348.3 December 31, 2023 SEK million Level 1 Level 2 Level 3 Financial liabilities Contingent purchase consideration - - 443.4 Total financial liabilities - - 443.4 Fair value description Short-term investments Short-term investments, which comprise bonds, are traded on an active market, with the fair value calculated on the basis of the last buy price quoted on the balance sheet date. Warrants Warrants refer to warrants issued by the Group with a subscription price range. The fair value of the warrants at the end of the reporting period was based on the quoted price as of the closing date. The warrants that were outstanding at the end of the reporting period relate to subscription of the Group’s class A shares and class B shares. The change in fair value had a positive effect on net financial items of SEK 44.1 million during July– September and a positive effect of SEK 34.3 million during January– September 2025. Contingent purchase consideration Contingent purchase consideration refers to the estimated contingent additional purchase consideration for completed acquisitions. In those cases where the amount is specified in the share purchase agreement, an estimate is made of how likely it is that the condition will be met. If it is considered likely, the purchase consideration is valued at 100% of the agreed amount. If it is considered unlikely, the purchase consideration is valued at 0% of the agreed amount. In those cases where the amount is not specified in the share purchase agreement, but is calculated on the basis of performance, an estimate is made first, of the amount and second, of how likely it is that the condition will be met. At the end of the reporting period, the majority of contingent purchase considerations were based on key performance indicators that must be met in the acquired subsidiaries. One acquisition has contingent purchase considerations based on a key performance indicator and also contingent purchase considerations based on a non-financial condition. The key performance indicator EBITDA is adjusted for service fees and similar items affecting comparability. The conditions are often structured so that a maximum amount is paid out if the subsidiary reaches the target key performance indicator that was agreed upon in the share purchase agreement. If the key performance indicator target is not reached, there are often levels that result in a lower amount for the contingent purchase consideration. If these levels are not reached either, no contingent purchase consideration is paid. According to certain share purchase agreements, earnings from more than one financial year may be combined in order to achieve an EBITDA that results in a contingent purchase consideration being paid. If an actual contingent purchase consideration deviates from the assessment made at the time of the acquisition, this has an effect on the Group’s profit/loss. A write-down of a liability for a contingent purchase consideration is reported on the line Other operating income. A write-up of a liability for a contingent purchase consideration is reported on the line Other operating expenses. Contingent purchase considerations for acquisitions completed at the end of the reporting period, are estimated to amount to SEK 165.6 million. If the subsidiaries do not reach the required targets, no contingent purchase consideration is paid. An estimate of the range for possible outcomes of contingent purchase consideration is from SEK 54.7 million to SEK 281.7 million at the end of the reporting period. The fair value of contingent purchase considerations is subject to currency risk. At the end of the reporting period, the fair value of contingent purchase considerations can be affected by changes in SEK versus BRL, EUR and USD. A change in the currency exchange rate for BRL of 5% would have an effect of SEK 2.2 million on the valuation of contingent purchase considerations and SEK 0.0 million on profit/loss before tax. A change in the continuation of Note 6; see next page
Page 20
NOTES 20 Interim report Jan–Sep 2025 currency exchange rate for EUR of 5% would have an effect of SEK 3.4 million on the valuation of contingent purchase considerations and SEK 3.4 million on profit/loss before tax. A change in the currency exchange rate for USD of 5% would have an effect of SEK 2.7 million on the valuation of contingent purchase considerations and SEK 0.0 million on profit/loss before tax. Reconciliation of level 3 The change in financial instruments in level 3, Contingent purchase consideration, is presented below: SEK million Jan-Sep 2025 Jan-Dec 2024 Jan-Dec 2023 Fair value at the beginning of the year 348.3 443.4 200.3 Change -164.5 -32.8 258.8 Of which is attributable to contingent purchase considerations paid -149.4 -28.1 -29.0 Of which is attributable to contingent purchase considerations for this year’s acquisitions - - 303.6 Of which is attributable to exchange rate differences -15.1 -4.7 -15.8 Changes affecting profit/loss -18.2 -62.3 -15.7 Of which is posted on the line Other operating income -21.7 -73.4 -30.0 Of which is posted on the line Other operating expenses 3.5 11.1 14.3 Fair value at the end of the year/period 165.6 348.3 443.4 Changes affecting profit/loss on the line Other operating income include write-downs of contingent purchase considerations in an amount of SEK 21.7 million. Changes affecting profit/loss on the line Other operating expenses include write-ups of contingent purchase considerations in an amount of SEK 9.4 million and currency exchange gains in an amount of SEK 5.9 million, giving a net of SEK 3.5 million. Note 7 Financial risks ADDvise is exposed to a number of different financial risks through its activities, such as market risk, credit risk, currency risk and liquidity risk. The Group management and the Board of Directors take active steps to minimise these risks. The Group’s operations involve a liquidity risk, since large orders tie up significant capital. To minimise the amount of capital tied up, the Group has payment terms with the Group’s customers that require a portion of the order value to be paid in advance on the signing of the order. Since the Group’s strategy is to make complementary acquisitions, the Group’s level of debt may change over time. The Board of Directors always makes an overall assessment of the risk that any acquisition financing represents to the Group. Note 8 Liabilities with covenants The Group’s senior unsecured bond loan 2025/2028 with an issue date of May 28, 2025 and secured bank facilities agreement have covenants. The covenant for the bond loan is linked to the ratio of net debt to EBITDA and is evaluated prior to increased indebtedness or dividends to shareholders (“incurrence test”). The covenant for the facilities agreement is linked to the ratio between utilised facilities within the framework of the facility agreement, so-called “Super Senior Debt”, and EBITDA. The covenant is evaluated quarterly as of the end of the periods covered by the Group’s interim reports, that is March 31, June 30, September 30 and December 31, and prior to increased indebtedness or dividends to shareholders. Bond loan 2025/2028 is due on November 28, 2028, and amounted to SEK 800.0 million in nominal value at the end of the reporting period. Utilisation of the bank facilities at the end of the reporting period amounted to SEK 333.1 million. The Group’s previous bond loans 2023/2026 and 2024/2027 have been repaid in full during the second quarter of 2025. The Group was in compliance with the covenants at the end of the reporting period. The bond loan is classified as non-current. The part of the utilised bank facilities due after one year or more is classified as non-current, and the part due within one year is classified as current. The complete terms and conditions of the bond loan are published on www.addvisegroup.com. Facilities agreement covenant The table below presents the calculation of the covenant according to the facilities agreement. According to the agreement, the first evaluation of the covenant is as of June 30, 2025. No comparison numbers have been calculated for periods prior to signing of the facilities agreement. SEK million Sep 30, 2025 Utilisation of facilities agreement, “Super Senior Debt” 333.1 EBITDA rolling 12-month period 338.9 Reversal of non-recurring costs, acquisition costs and revaluations of estimated earn-outs for completed acquisitions rolling 12-month period -10.1 Pro forma EBITDA from new acquisitions - = EBITDA rolling 12-month period according to facilities agreement 328.7 = “Super Senior Debt” to EBITDA according to facilities agreement 1.01 Covenant for facilities agreement 1.50 Note 9 Equity New share issues 2025 In April 2025, ADDvise carried out a rights issue and a directed set-off issue in order to pay guarantee compensation to the guarantors in the rights issue. The outcome of the rights issue was announced on April 8, 2025 and meant that the number of shares in ADDvise increased by 397,668,392, of which 15,238,876 were class A shares and 382,429,516 were class B shares. The share capital increased by SEK 39,766,839.20. The outcome of the directed set-off issue of class B shares was announced on April 8, 2025, and meant that the number of class B shares increased by 9,565,217. The share capital increased by SEK 956,521.70. At the end of the reporting period, the number of shares in ADDvise amounted to 606,067,806, of which 22,858,315 were class A shares and 583,209,491 were class B shares. The share capital amounted to SEK 60,606,780.60. No of shares Jul-Sep 2025 Jul-Sep 2024 Jan-Sep 2025 Jan-Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Average number of shares before dilution 606,067,806 198,834,197 462,864,779 195,996,788 196,710,017 185,802,743 Adjustments to calculate earnings per share after dilution: Warrants series TO1A (class A shares) 2,309,819 - 1,528,206 - - - Warrants series TO1B (class B shares) 19,780,836 - 12,449,132 - - - Average number of shares after dilution 628,158,461 198,834,197 476,842,117 195,996,788 196,710,017 185,802,743 99,417,076 warrants have been issued and admitted to trading on the trading venue S SME, Nasdaq First North Growth Market Sweden. 3,809,701 warrants are of series TO1A and 95,607,375 warrants are of series TO1B. Each warrant of series TO1A and TO1B respectively entitles the warrant holder to subscribe for one (1) class A share and one (1) class B share, respectively, in the company at a subscription price corresponding to 70 per cent of the volume-weighted average price of the company’s class A share and class B share, respectively, during the period from and including February 23, 2026 up to and including March 6, 2026, but not less than SEK 1.15 and not more than SEK 1.73 per class A share and class B share, respectively. The warrants can be exercised for subscription of class A shares and class B shares, respectively, during the period from and including March 10, 2026 up to and including March 24, 2026.
Page 21
21 Interim report Jan–Sep 2025 NOTES Note 10 Definition of key performance indicators In its financial reports, ADDvise uses alternative performance measures, in other words financial measures that are not defined by IFRS. Management uses these performance measures to assess the Group’s financial development as a complement to the performance indicators that represent generally accepted accounting practice. Described below are financial measures not defined by IFRS. Unless otherwise stated in the respective key performance indicator definition, the Group’s definition of the key performance indicator is unchanged from previous periods. Financial measures that use items not otherwise presented in financial statements or by other facts in this interim report are described with detailed calculations. As of the interim report for January–March 2025, these key performance indicators are no longer reported: » Adjusted EBITDA » Adjusted EBITDA margin » Cash conversion » Cash flow from Operations Adjusted profit/loss for the period Adjusted profit/loss for the period is a key performance indicator that the Group considers relevant for an investor who wants to see profit/loss for the period excluding items attributable to acquisitions and non-recurring costs. The definition of adjusted profit/loss for the period has changed as of the interim report for January–March 2025. The key performance indicator has been recalculated for comparison periods. SEK million Jul–Sep 2025 Jul–Sep 2024 Jan–Sep 2025 Jan–Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Profit/loss for the period 56.0 11.8 -1.2 84.5 90.0 103.5 Reversal of acquisition costs 0.3 0.4 1.3 8.0 8.9 6.3 Reversal of revaluations of estimated contingent purchase considerations for completed acquisitions 5.4 -18.8 -18.2 -58.0 -61.4 -13.7 Reversal of non-recurring costs 0.1 1.3 5.9 3.2 6.6 - Reversal of non-recurring financial items -42.8 -0.0 45.4 2.9 2.9 42.8 Reversal of impairment of intangible assets attributable to acquisitions -0.0 - 22.3 - - - = Adjusted profit/loss for the period 19.0 -5.4 55.5 40.6 47.1 138.9 Average number of shares after dilution Weighted average of the number of shares outstanding during the period in the event that issued warrants are exercised. This performance indicator is as defined by IFRS, but is described here for information purposes. Average number of shares before dilution Weighted average of the number of shares outstanding during the period without taking into account issued warrants. This performance indicator is as defined by IFRS, but is described here for information purposes. Basic earnings per share Profit/loss for the period attributable to the parent company’s shareholders as a proportion of the average number of shares before dilution, with earnings per share adjusted to take into account new share issues at a discount (the subscription price is lower than the current closing price). This performance indicator is as defined by IFRS, but is described here for information purposes. Capital employed The Group defines capital employed as equity plus non-current interest- bearing liabilities plus current interest-bearing liabilities minus cash and cash equivalents minus short-term investments, calculated as the average of the last four quarters. The definition of capital employed has changed as of the interim report for January–March 2025. The key performance indicator has been recalculated for the comparison periods. Diluted earnings per share Profit/loss for the period attributable to the parent company’s shareholders as a proportion of the average number of shares after dilution, with earnings per share adjusted to take into account new share issues at a discount (the subscription price is lower than the current closing price). This performance indicator is as defined by IFRS, but is described here for information purposes. EBITA EBITA is a key performance indicator that the Group considers relevant for an investor who wants to understand the profit generation of the Group. The definition of EBITA has changed as of the interim report for January– March 2025. The key performance indicator has been recalculated for the comparison periods. The Group defines earnings before interest, tax and amortisation (EBITA) as operating profit from continuing operations excluding amortisation and impairment of intangible assets attributable to acquisitions, adjusted for acquisition costs, revaluations of estimated contingent purchase considerations for completed acquisitions and non-recurring costs. SEK million Jul–Sep 2025 Jul–Sep 2024 Jan–Sep 2025 Jan–Sep 2024 Jan–Dec 2024 Jan–Dec 2023 Operating profit/loss, see below 44.8 66.4 164.3 225.2 292.9 316.8 Reversal of amortisation and impairment of intangible assets attributable to acquisitions 5.8 6.1 39.8 17.4 23.9 13.9 Reversal of acquisition costs 0.3 0.4 1.3 8.0 8.9 6.3 Reversal of revaluations of estimated contingent purchase considerations for completed acquisitions 5.4 -18.8 -18.2 -58.0 -61.4 -13.7 Reversal of non-recurring costs 0.1 1.3 5.9 3.2 6.6 - = EBITA 56.4 55.4 193.0 195.8 270.9 323.3 EBITA margin EBITA, see above, as a percentage of net sales. The definition of EBITA has changed as of the interim report for January–March 2025. The key performance indicator has been recalculated for the comparison periods. EBITDA EBITDA is a measure that the Group considers relevant for an investor wishing to understand profit generation before investments in non-current assets. The Group defines earnings before interest, tax, depreciation and amortisation (EBITDA) as operating profit/loss from continuing operations excluding depreciation, amortisation and impairment relating to tangible and intangible assets. EBITDA margin Operating profit/loss before depreciation and amortisation as a percentage of net revenue. Equity per share Equity at the end of the period attributable to the parent company’s shareholders divided by the number of shares at the end of the period. Equity ratio Adjusted equity as a percentage of total assets. Gross margin Net revenue minus cost of materials as a percentage of net revenue. Net debt The Group defines net debt as the net sum of cash and bank plus short-term investments and interest-bearing liabilities. The Group monitors this performance indicator since it shows the level of debt and is part of one of the long-term financial targets adopted by the Board of Directors. Net debt to EBITDA The Group defines net debt to EBITDA as the net sum of cash and bank plus short-term investments and interest-bearing liabilities divided by pro forma EBITDA on a rolling 12-month basis. The Group monitors this performance indicator since it shows the level of debt and is one of the financial targets adopted by the Board of Directors. For a definition of EBITDA, see above. Non-recurring costs The Group defines non-recurring costs as discernable costs arising from identifiable, non-recurring events that are outside the normal course of business. These costs must be clearly documented and have a direct link to a specific event, such as a major restructuring or regulatory requirement. The costs should not be recurring or related to the day-to-day operations. In the calculation of the key performance indicators EBITA and adjusted profit/ loss for the period, these costs are excluded according to the established definition. See the definitions of these key performance indicators for amounts. continuation of Note 10; see next page
Page 22
22 Interim report Jan–Sep 2025 NOTES Number of employees The number of employees working at the end of the period. Operating margin Operating profit/loss as a percentage of net revenue. Operating profit/loss (EBIT) Profit/loss before financial items and tax. OPEX The Group defines OPEX (operating expenses) as the sum of other external expenses, personnel costs and other operating expenses. The Group monitors this performance indicator since it shows the effectiveness of cost-saving initiatives and cost control. Orders received New customer orders received during the period, plus additions and deductions for changes to customer orders received earlier in the current financial year. Additions and deductions are made for changes to larger customer orders with delivery schedules spread across several financial years even if the customer order was received in a previous year. Organic growth Net revenue and orders received in acquired companies are included in the calculation of organic growth 12 months after the acquisition date. A company that is consolidated from March of year 1 is included in the calculation of organic growth from March of year 2. Pro forma numbers The numbers in pro forma key performance indicators are pro forma numbers for a full year or a rolling 12-month period, and have not been reviewed by the company’s auditor. The numbers are including all acquisitions from the start of the year or the rolling 12-month period until the publication of this report. Profit/loss before tax (EBT) Profit/loss after net financial items. Profit margin Profit/loss for the period as a percentage of net revenue. Return on capital employed The Group defines return on capital employed as EBITA rolling 12 months divided by average capital employed over 4 quarters. For the calculation of EBITA and capital employed, see above. The definition of EBITA and capital employed has changed as of the interim report for January–March 2025. The key performance indicator has been recalculated for the comparison periods. SEK million Sep 30, 2025 Sep 30, 2024 Dec 31, 2024 Dec 31, 2023 EBITA rolling 12 months, see above 268.1 284.0 270.9 323.3 Divided by average capital employed 4 quarters, see above 2,206.9 2,089.2 2,196.6 1,358.5 = Return on capital employed as a % 12.2% 13.6% 12.3% 23.8% Return on equity The Group defines return on equity as profit/loss for the period on a rolling 12-month basis divided by average equity for 4 quarters. The key performance indicator is presented for increased transparency.
Page 23
23 Interim report Jan–Sep 2025 ABOUT ADDVISE About ADDvise ADDvise is an international life science group, operating within the business units lab and healthcare. Our business model is successful and delivers long-term, solid returns with the aim of generating sustainable value growth. The combination of acquisitions and organic growth forms the basis of our growth strategy. We are continuously working on add-on acquisitions while at the same time developing our existing businesses. ADDvise are long-term owners that operate a decentralised business model, and our focus is to maintain entrepreneurship and business acumen at a local level in the companies we acquire. Our business concept ADDvise extends, improves and saves people’s lives by developing and providing products and services for healthcare and research. Our acquisition strategy Acquisitions is one of the most important components of ADDvise’s growth strategy. The purpose of acquisitions is to create critical mass in the different industries in which the Group does business. The industrial logic in the acquisitions should create long-term value for the Company’s shareholders. We focus exclusively on companies within the life science sector. Strong trends and long-term growth Several factors contribute to the long-term demand for products and services in the life science and medical technology markets. There is a substantial need for increased capacity and modernisation in both the private and public healthcare and lab sectors. An additional factor is that populations are growing and aging in almost every country in the world. This creates long-term demand for our products. Decentralisation Every company within the Group functions as a separate entity and operates independently so as to retain its own strategy and culture. This enables product development and key commercial decisions to be made closest to customers, based on cultural and geographical considerations. Support and knowledge sharing Subsidiaries of the ADDvise Group are offered central support in everything from high-level strategic decisions to advice on pricing, marketing, and how to optimise their balance sheet and working capital. Increasingly complex regulations are creating significant barriers for smaller players who struggle to allocate sufficient resources to ensure full compliance. A Group-level QA/RA (quality assurance/regulatory affairs) function offers the subsidiaries support and guidance to ensure that the Group’s companies comply with applicable quality standards, laws, and regulations. ADDvise encourages the sharing of knowledge, experience, and business opportunities with other subsidiaries within the Group. Sustainability ADDvise’s business concept is to extend, improve and save people’s lives by developing and providing products and services for healthcare and research. It is a social responsibility that contributes to a more sustainable society. Sustainability goals by 2030 ADDvise’s long-term sustainability goals have a clear connection to the company’s vision of contributing to a sustainable society. The sustainability goals, in combination with the financial targets, will ensure that the company steers towards long-term profitable and sustainable growth. Environment » Reduce carbon dioxide intensity by 50%. Finance / Governance » All companies within the Group should have incentives linked to sustainability-related goals. » 100% of acquisitions should contribute to the UN’s sustainability goal no. 3 good health and well-being, and also meet the requirements of our sustainable investment policy. » 1.5% of net revenue should be allocated to development of products that extend, improve and save people’s lives. Social » Achieve an equal gender distribution of people on the board and in senior positions (distribution of men and women within the range 40–60%). » All companies within the Group should comply with the code of conduct. » Max absence due to illness of 5%. » Zero vision for workplace accidents.
Page 24
OTHER INFORMATION 24 Interim report Jan–Sep 2025 Other information Publication dates for financial information Year-end report 2025 (Jan–Dec) February 12, 2026 Annual report and sustainability report April 2, 2026 Interim report (Jan–Mar 2026) April 29, 2026 Annual general meeting May 5, 2026 Interim report (Jan–Jun 2026) July 16, 2026 Interim report (Jan–Sep 2026) October 22, 2026 Year-end report 2026 (Jan–Dec) February 11, 2027 This information is information that ADDvise Group AB is required to disclose under the EU Market Abuse Regulation. The information was submitted for publication on October 23, 2025 at 07:45 CEST. This report, as well as further information, is available on ADDvise’s website, www.addvisegroup.com For further information, please contact: Staffan Torstensson, CEO +46(0)70-433 20 19 staffan.torstensson@addvisegroup.se Johan Irwe, CFO +46(0)73-731 26 11 johan.irwe@addvisegroup.se ADDvise Group AB (publ) Grev Turegatan 30, SE-114 38 Stockholm Sweden Certified Adviser Mangold Fondkommission AB, +46(0)8-503 015 50, is the company’s Certified Adviser and liquidity guarantor. Review of interim report The Swedish version of this interim report has been reviewed by the company’s auditor. Declaration The undersigned declare that the interim report presents fairly the business, financial position and performance of the parent company and the Group and describes the significant risks and uncertainties faced by the parent company and the constituent companies of the Group. Stockholm, October 23, 2025 Fredrik Celsing Chairman of the Board Rikard Akhtarzand Board Member Johanne Brændgaard Board Member Thomas Eklund Board Member Anna Ljung Board Member