Inwido AB (publ) (FRA:5IW)

Inwido AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	9,034	8,838	8,970	9,547	7,725	6,681
Revenue Growth (YoY)	3.19%	-1.47%	-6.04%	23.59%	15.63%	0.76%
Cost of Revenue	6,696	6,552	6,653	7,207	5,726	4,941
Gross Profit	2,339	2,287	2,318	2,340	1,999	1,740
Selling, General & Admin	1,392	1,374	1,316	1,257	1,095	1,019
Research & Development	35	35.7	37.9	36.6	33.2	32.4
Other Operating Expenses	-5.3	-11.9	-32.1	-23.7	-14.2	-15.2
Operating Expenses	1,422	1,397	1,322	1,270	1,114	1,036
Operating Income	916.8	889.3	995.8	1,070	884.5	704
Interest Expense	-122.9	-131.9	-126.8	-55	-35.9	-49
Interest & Investment Income	46	46	40.1	11.5	1	1.1
Earnings From Equity Investments	1.7	0.2	0.1	2.1	2.4	1.8
Currency Exchange Gain (Loss)	0.2	0.2	32	-16.4	21.9	-10.3
Other Non Operating Income (Expenses)	-34.1	-27.9	-25.5	0.3	-8.8	-10.6
EBT Excluding Unusual Items	807.7	775.9	915.7	1,012	865.1	637
Merger & Restructuring Charges	-4.1	-4.1	-12.8	-7	-3.4	-3.8
Gain (Loss) on Sale of Assets	1.4	1.4	1.1	1.3	1.5	3.2
Asset Writedown	-	-	-	-	-	-13.4
Other Unusual Items	-38	-38	-10.8	6.3	22	0.2
Pretax Income	767.4	735.6	893.5	1,013	885.3	623.6
Income Tax Expense	163.3	159.1	190.4	205.4	172.4	122.9
Earnings From Continuing Operations	604.1	576.5	703.1	807.7	712.9	500.7
Minority Interest in Earnings	-39.4	-38	-24	-11.3	-0.3	-0.1
Net Income	564.7	538.5	679.1	796.4	712.6	500.6
Net Income to Common	564.7	538.5	679.1	796.4	712.6	500.6
Net Income Growth	4.23%	-20.70%	-14.73%	11.76%	42.35%	15.56%
Shares Outstanding (Basic)	58	58	58	58	58	58
Shares Outstanding (Diluted)	58	58	58	58	58	58
Shares Change (YoY)	0.48%	0.29%	-	-	-	-
EPS (Basic)	9.74	9.29	11.72	13.74	12.29	8.64
EPS (Diluted)	9.69	9.26	11.72	13.74	12.29	8.64
EPS Growth	3.71%	-20.96%	-14.73%	11.79%	42.32%	15.56%
Free Cash Flow	747.6	595.3	879.1	887.2	825.8	1,042
Free Cash Flow Per Share	12.84	10.24	15.16	15.30	14.25	17.98
Dividend Per Share	5.500	5.500	6.500	6.500	6.150	4.500
Dividend Growth	-15.38%	-15.38%	-	5.69%	36.67%	-
Gross Margin	25.89%	25.87%	25.84%	24.51%	25.87%	26.05%
Operating Margin	10.15%	10.06%	11.10%	11.21%	11.45%	10.54%
Profit Margin	6.25%	6.09%	7.57%	8.34%	9.22%	7.49%
Free Cash Flow Margin	8.28%	6.73%	9.80%	9.29%	10.69%	15.60%
EBITDA	1,183	1,145	1,228	1,271	1,061	865.2
EBITDA Margin	13.09%	12.95%	13.69%	13.31%	13.73%	12.95%
D&A For EBITDA	265.7	255.6	232.1	201.4	176.2	161.2
EBIT	916.8	889.3	995.8	1,070	884.5	704
EBIT Margin	10.15%	10.06%	11.10%	11.21%	11.45%	10.54%
Effective Tax Rate	21.28%	21.63%	21.31%	20.27%	19.47%	19.71%

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