Solar A/S (CPH:SOLAR.B)
Denmark · Delayed Price · Currency is DKK 205.50
-2.50 (-1.20%)
Aug 26, 2026, 4:59 PM CET
Solar Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 12,678 | 12,171 | 12,223 | 13,031 | 13,863 | 12,354 | |
Revenue Growth | 2.79% | -0.43% | -6.20% | -6.00% | 12.21% | 7.75% |
Cost of Revenue | 10,166 | 9,692 | 9,702 | 10,101 | 10,618 | 9,696 |
Gross Profit | 2,512 | 2,479 | 2,521 | 2,930 | 3,245 | 2,658 |
Selling, General & Admin | 2,113 | 2,038 | 1,949 | 2,036 | 2,042 | 1,849 |
Amortization of Goodwill & Intangibles | 87 | 86 | 72 | 68 | 69 | 55 |
Other Operating Expenses | -79 | -76 | -88 | - | - | - |
Operating Expenses | 2,407 | 2,319 | 2,193 | 2,344 | 2,336 | 2,108 |
Operating Income | 105 | 160 | 328 | 586 | 909 | 550 |
Interest Expense | -113 | -97 | -114 | -106 | -33 | -27 |
Interest & Investment Income | 34 | 22 | 31 | 26 | 13 | 21 |
Earnings From Equity Investments | - | - | -1 | - | -1 | -2 |
Currency Exchange Gain (Loss) | -3 | -3 | -3 | -6 | -2 | 2 |
Other Non Operating Income (Expenses) | 11 | 11 | 2 | 4 | -8 | -25 |
EBT Excluding Unusual Items | 34 | 93 | 243 | 504 | 878 | 519 |
Merger & Restructuring Charges | -5 | -5 | - | -6 | - | - |
Gain (Loss) on Sale of Investments | -4 | -4 | -1 | -8 | -20 | -19 |
Asset Writedown | - | - | -50 | -22 | - | - |
Other Unusual Items | - | - | - | - | - | 122 |
Pretax Income | 25 | 84 | 192 | 468 | 858 | 622 |
Income Tax Expense | -4 | 10 | 44 | 120 | 198 | 91 |
Earnings From Continuing Operations | 29 | 74 | 148 | 348 | 660 | 531 |
Net Income to Company | 29 | 74 | 148 | 348 | 660 | 531 |
Minority Interest in Earnings | 4 | - | 3 | -1 | - | - |
Net Income | 33 | 74 | 151 | 347 | 660 | 531 |
Net Income to Common | 33 | 74 | 151 | 347 | 660 | 531 |
Net Income Growth | -67.33% | -50.99% | -56.48% | -47.42% | 24.29% | 139.19% |
Shares Outstanding (Basic) | 8 | 7 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 8 | 7 | 7 | 7 | 7 | 7 |
Shares Change | 5.53% | 1.18% | 0.02% | 0.00% | 0.06% | 0.23% |
EPS (Basic) | 4.28 | 10.02 | 20.68 | 47.51 | 90.37 | 72.72 |
EPS (Diluted) | 4.27 | 9.98 | 20.60 | 47.34 | 90.05 | 72.50 |
EPS Growth | -69.02% | -51.55% | -56.48% | -47.43% | 24.21% | 138.64% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -270 | -10 | 376 | 685 | -151 | 640 |
Free Cash Flow Per Share | -34.90 | -1.35 | 51.29 | 93.46 | -20.60 | 87.38 |
Dividend Per Share | - | - | 15.000 | 30.000 | 45.000 | 45.000 |
Dividend Growth | - | - | -50.00% | -33.33% | 0% | 60.71% |
Gross Margin | 19.81% | 20.37% | 20.63% | 22.48% | 23.41% | 21.52% |
Operating Margin | 0.83% | 1.31% | 2.68% | 4.50% | 6.56% | 4.45% |
Profit Margin | 0.26% | 0.61% | 1.23% | 2.66% | 4.76% | 4.30% |
Free Cash Flow Margin | -2.13% | -0.08% | 3.08% | 5.26% | -1.09% | 5.18% |
EBITDA | 227 | 270 | 437 | 680 | 988 | 617 |
EBITDA Margin | 1.79% | 2.22% | 3.57% | 5.22% | 7.13% | 4.99% |
D&A For EBITDA | 122 | 110 | 109 | 94 | 79 | 67 |
EBIT | 105 | 160 | 328 | 586 | 909 | 550 |
EBIT Margin | 0.83% | 1.31% | 2.68% | 4.50% | 6.56% | 4.45% |
Effective Tax Rate | - | 11.91% | 22.92% | 25.64% | 23.08% | 14.63% |