Scandi Standard AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	14,083	13,024	13,014	12,119	10,101
Other Revenue	-	9	8	8	8
Revenue	14,083	13,033	13,022	12,127	10,109
Revenue Growth (YoY)	8.06%	0.08%	7.38%	19.96%	1.63%
Cost of Revenue	8,504	7,872	8,205	7,697	6,146
Gross Profit	5,579	5,161	4,817	4,430	3,963
Selling, General & Admin	2,875	2,638	2,425	2,134	2,044
Other Operating Expenses	1,702	1,604	1,526	1,582	1,324
Operating Expenses	5,025	4,667	4,375	4,134	3,744
Operating Income	554	494	442	296	219
Interest Expense	-98	-150	-144	-84	-54
Interest & Investment Income	3	3	3	-	1
Earnings From Equity Investments	3	3	1	2	2
Currency Exchange Gain (Loss)	-52	-3	3	-12	-2
Other Non Operating Income (Expenses)	43	-7	4	-11	-26
EBT Excluding Unusual Items	453	340	309	191	140
Gain (Loss) on Sale of Assets	-	-	4	2	1
Asset Writedown	-	-	-	-16	-2
Pretax Income	453	355	332	185	140
Income Tax Expense	86	80	59	47	37
Earnings From Continuing Operations	367	275	273	138	103
Minority Interest in Earnings	-	-	-4	-6	1
Net Income	367	275	269	132	104
Net Income to Common	367	275	269	132	104
Net Income Growth	33.45%	2.23%	103.79%	26.92%	-49.76%
Shares Outstanding (Basic)	65	65	65	65	65
Shares Outstanding (Diluted)	65	65	65	65	65
Shares Change (YoY)	0.10%	-	-	0.06%	-0.33%
EPS (Basic)	5.61	4.21	4.12	2.02	1.59
EPS (Diluted)	5.61	4.20	4.11	2.02	1.59
EPS Growth	33.57%	2.19%	103.47%	26.81%	-49.59%
Free Cash Flow	173	372	669	165	307
Free Cash Flow Per Share	2.65	5.69	10.24	2.53	4.70
Dividend Per Share	3.300	2.500	2.300	1.150	-
Dividend Growth	32.00%	8.70%	100.00%	-	-
Gross Margin	39.62%	39.60%	36.99%	36.53%	39.20%
Operating Margin	3.93%	3.79%	3.39%	2.44%	2.17%
Profit Margin	2.61%	2.11%	2.07%	1.09%	1.03%
Free Cash Flow Margin	1.23%	2.85%	5.14%	1.36%	3.04%
EBITDA	1,002	809	764	608	507
EBITDA Margin	7.12%	6.21%	5.87%	5.01%	5.01%
D&A For EBITDA	448	315	322	312	288
EBIT	554	494	442	296	219
EBIT Margin	3.93%	3.79%	3.39%	2.44%	2.17%
Effective Tax Rate	18.98%	22.54%	17.77%	25.41%	26.43%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.