Storskogen Group 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
Revenue	33,097	34,182	36,006	34,250	17,496
Revenue Growth (YoY)	-3.17%	-5.07%	5.13%	95.76%	95.86%
Cost of Revenue	29,278	27,738	28,690	27,475	13,792
Gross Profit	3,819	6,444	7,316	6,775	3,704
Selling, General & Admin	-	5,313	5,331	4,850	2,491
Amortization of Goodwill & Intangibles	697	-	-	-	-
Other Operating Expenses	-322	-355	-368	-449	-203
Operating Expenses	1,428	4,958	4,963	4,401	2,288
Operating Income	2,391	1,486	2,353	2,374	1,416
Interest Expense	-768	-935	-1,005	-623	-252
Interest & Investment Income	61	51	77	24	7
Currency Exchange Gain (Loss)	-49	-2	-90	45	53
Other Non Operating Income (Expenses)	-50	-101	-141	80	3
EBT Excluding Unusual Items	1,585	499	1,194	1,900	1,227
Merger & Restructuring Charges	-	-	-9	-72	-88
Gain (Loss) on Sale of Assets	-	5	13	28	24
Other Unusual Items	-	-12	123	256	70
Pretax Income	1,585	492	1,321	2,112	1,233
Income Tax Expense	386	376	377	519	286
Earnings From Continuing Operations	1,199	116	944	1,593	947
Minority Interest in Earnings	-136	-168	-166	-157	-91
Net Income	1,063	-52	778	1,436	856
Net Income to Common	1,063	-52	778	1,436	856
Net Income Growth	-	-	-45.82%	67.76%	57.93%
Shares Outstanding (Basic)	1,686	1,687	1,683	1,666	1,423
Shares Outstanding (Diluted)	1,686	1,687	1,683	1,666	1,423
Shares Change (YoY)	-0.08%	0.23%	1.07%	17.05%	28.59%
EPS (Basic)	0.63	-0.03	0.46	0.86	0.60
EPS (Diluted)	0.63	-0.03	0.46	0.86	0.60
EPS Growth	-	-	-46.51%	43.33%	22.50%
Free Cash Flow	1,976	2,423	2,628	963	969
Free Cash Flow Per Share	1.17	1.44	1.56	0.58	0.68
Dividend Per Share	0.110	0.100	0.090	0.080	0.070
Dividend Growth	10.00%	11.11%	12.50%	14.29%	-82.50%
Gross Margin	11.54%	18.85%	20.32%	19.78%	21.17%
Operating Margin	7.22%	4.35%	6.54%	6.93%	8.09%
Profit Margin	3.21%	-0.15%	2.16%	4.19%	4.89%
Free Cash Flow Margin	5.97%	7.09%	7.30%	2.81%	5.54%
EBITDA	4,141	2,767	3,684	3,472	1,904
EBITDA Margin	12.51%	8.09%	10.23%	10.14%	10.88%
D&A For EBITDA	1,750	1,281	1,331	1,098	488
EBIT	2,391	1,486	2,353	2,374	1,416
EBIT Margin	7.22%	4.35%	6.54%	6.93%	8.09%
Effective Tax Rate	24.35%	76.42%	28.54%	24.57%	23.20%

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