Meko AB (publ) (FRA:1OM)
Germany · Delayed Price · Currency is EUR 6.48
-0.09 (-1.37%)
At close: Jan 30, 2026
Meko AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 18,152 | 18,046 | 16,762 | 14,067 | 12,309 | 11,511 |
Other Revenue | 377 | 503 | 516 | 324 | 243 | 190 |
| 18,529 | 18,549 | 17,278 | 14,391 | 12,552 | 11,701 | |
Revenue Growth (YoY) | 1.22% | 7.36% | 20.06% | 14.65% | 7.27% | -2.63% |
Cost of Revenue | 10,493 | 10,260 | 9,500 | 7,745 | 6,709 | 6,318 |
Gross Profit | 8,036 | 8,289 | 7,778 | 6,646 | 5,843 | 5,383 |
Selling, General & Admin | 6,458 | 6,304 | 5,905 | 5,015 | 4,143 | 3,920 |
Amortization of Goodwill & Intangibles | 148 | 170 | 188 | 197 | 223 | 230 |
Operating Expenses | 7,490 | 7,262 | 6,840 | 5,872 | 4,946 | 4,756 |
Operating Income | 546 | 1,027 | 938 | 774 | 897 | 627 |
Interest Expense | -334 | -290 | -286 | -152 | -115 | -133 |
Interest & Investment Income | 31 | 43 | 38 | 17 | 9 | 10 |
Earnings From Equity Investments | -23 | -23 | -13 | - | - | - |
Currency Exchange Gain (Loss) | -7 | -7 | -30 | -29 | -8 | -2 |
Other Non Operating Income (Expenses) | -32 | -22 | -13 | -14 | -23 | -16 |
EBT Excluding Unusual Items | 181 | 728 | 634 | 596 | 760 | 486 |
Merger & Restructuring Charges | - | - | -50 | -15 | -2 | - |
Impairment of Goodwill | -96 | -96 | -2 | - | - | - |
Asset Writedown | 96 | -5 | - | - | - | - |
Other Unusual Items | - | - | - | - | - | 48 |
Pretax Income | 181 | 627 | 582 | 581 | 758 | 597 |
Income Tax Expense | 113 | 158 | 132 | 104 | 172 | 150 |
Earnings From Continuing Operations | 68 | 469 | 450 | 477 | 586 | 447 |
Net Income to Company | 68 | 469 | 450 | 477 | 586 | 447 |
Minority Interest in Earnings | -26 | -36 | -31 | -23 | -14 | -15 |
Net Income | 42 | 433 | 419 | 454 | 572 | 432 |
Net Income to Common | 42 | 433 | 419 | 454 | 572 | 432 |
Net Income Growth | -90.30% | 3.34% | -7.71% | -20.63% | 32.41% | 4.60% |
Shares Outstanding (Basic) | 56 | 56 | 56 | 56 | 56 | 56 |
Shares Outstanding (Diluted) | 56 | 56 | 56 | 56 | 56 | 56 |
Shares Change (YoY) | -0.22% | 0.11% | 0.04% | -0.28% | -0.49% | -0.03% |
EPS (Basic) | 0.75 | 7.73 | 7.49 | 8.12 | 10.21 | 7.67 |
EPS (Diluted) | 0.75 | 7.73 | 7.49 | 8.12 | 10.21 | 7.67 |
EPS Growth | -90.28% | 3.23% | -7.75% | -20.41% | 33.05% | 4.63% |
Free Cash Flow | 773 | 1,198 | 1,097 | 911 | 1,131 | 1,522 |
Free Cash Flow Per Share | 13.84 | 21.40 | 19.62 | 16.30 | 20.18 | 27.02 |
Dividend Per Share | 3.900 | 3.900 | 3.700 | 3.300 | 3.000 | - |
Dividend Growth | 5.41% | 5.41% | 12.12% | 10.00% | - | - |
Gross Margin | 43.37% | 44.69% | 45.02% | 46.18% | 46.55% | 46.01% |
Operating Margin | 2.95% | 5.54% | 5.43% | 5.38% | 7.15% | 5.36% |
Profit Margin | 0.23% | 2.33% | 2.43% | 3.16% | 4.56% | 3.69% |
Free Cash Flow Margin | 4.17% | 6.46% | 6.35% | 6.33% | 9.01% | 13.01% |
EBITDA | 785 | 1,293 | 1,209 | 1,041 | 1,171 | 917 |
EBITDA Margin | 4.24% | 6.97% | 7.00% | 7.23% | 9.33% | 7.84% |
D&A For EBITDA | 239 | 266 | 271 | 267 | 274 | 290 |
EBIT | 546 | 1,027 | 938 | 774 | 897 | 627 |
EBIT Margin | 2.95% | 5.54% | 5.43% | 5.38% | 7.15% | 5.36% |
Effective Tax Rate | 62.43% | 25.20% | 22.68% | 17.90% | 22.69% | 25.13% |
Revenue as Reported | 18,529 | 18,549 | 17,278 | 14,391 | 12,552 | 11,763 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.