Vitec Software Group AB (publ) (FRA:7VS)
Germany · Delayed Price · Currency is EUR 24.08
+0.06 (0.25%)
At close: Jan 30, 2026
Vitec Software Group 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 | 3,519 | 3,270 | 2,736 | 1,939 | 1,546 | 1,446 |
Other Revenue | 58.58 | 64.92 | 41.4 | 38.82 | 25.43 | 28.45 |
| 3,577 | 3,334 | 2,778 | 1,978 | 1,571 | 1,475 | |
Revenue Growth (YoY) | 13.64% | 20.05% | 40.41% | 25.89% | 6.55% | 13.88% |
Cost of Revenue | 1,873 | 1,734 | 1,382 | 981.39 | 819.87 | 866.44 |
Gross Profit | 1,705 | 1,601 | 1,395 | 996.81 | 751.44 | 608.25 |
Selling, General & Admin | 405.88 | 343.12 | 329.59 | 289.18 | 183.28 | 151.26 |
Amortization of Goodwill & Intangibles | 530.44 | 470.33 | 379.75 | 284.21 | 223.28 | - |
Other Operating Expenses | 0.35 | 0.35 | 1.9 | -0.28 | 0.61 | - |
Operating Expenses | 1,032 | 905.7 | 799.48 | 640.67 | 469.49 | 385.87 |
Operating Income | 672.53 | 695.22 | 595.72 | 356.14 | 281.96 | 222.39 |
Interest Expense | -106.89 | -124.85 | -99.2 | -43.8 | -21.2 | -14.83 |
Interest & Investment Income | 6.31 | 11.15 | 6.05 | 2.6 | 0.29 | 0.31 |
Currency Exchange Gain (Loss) | 0.15 | - | - | - | - | 0.05 |
Other Non Operating Income (Expenses) | 19.83 | - | - | 3.4 | 1.06 | -0.29 |
EBT Excluding Unusual Items | 591.93 | 581.53 | 502.57 | 318.34 | 262.11 | 207.63 |
Impairment of Goodwill | -86.7 | -86.7 | - | -3.4 | - | - |
Gain (Loss) on Sale of Investments | -5.67 | -4.77 | -14.79 | -2.47 | - | - |
Asset Writedown | -22.1 | -2.3 | -5.6 | -0.3 | - | - |
Other Unusual Items | 37.7 | 53.1 | -14.37 | - | - | - |
Pretax Income | 523.62 | 540.85 | 467.81 | 312.16 | 262.11 | 207.63 |
Income Tax Expense | 126.77 | 130.76 | 128.63 | 67.3 | 55.16 | 46.92 |
Net Income | 396.85 | 410.1 | 339.18 | 244.87 | 206.94 | 160.71 |
Net Income to Common | 396.85 | 410.1 | 339.18 | 244.87 | 206.94 | 160.71 |
Net Income Growth | 0.88% | 20.91% | 38.52% | 18.33% | 28.77% | 57.30% |
Shares Outstanding (Basic) | 40 | 38 | 37 | 35 | 34 | 33 |
Shares Outstanding (Diluted) | 40 | 38 | 37 | 36 | 34 | 33 |
Shares Change (YoY) | 5.84% | 2.15% | 3.14% | 5.64% | 4.00% | 1.92% |
EPS (Basic) | 9.99 | 10.74 | 9.07 | 6.92 | 6.14 | 4.93 |
EPS (Diluted) | 9.99 | 10.74 | 9.07 | 6.84 | 6.05 | 4.91 |
EPS Growth | -4.68% | 18.37% | 32.55% | 13.10% | 23.19% | 55.65% |
Free Cash Flow | 972.61 | 924.24 | 692.57 | 545.41 | 469.45 | 426.69 |
Free Cash Flow Per Share | 24.48 | 24.20 | 18.52 | 15.04 | 13.68 | 12.93 |
Dividend Per Share | 3.600 | 3.600 | 3.000 | 2.280 | 2.000 | 1.640 |
Dividend Growth | 20.00% | 20.00% | 31.58% | 14.00% | 21.95% | 21.48% |
Gross Margin | 47.65% | 48.01% | 50.23% | 50.39% | 47.82% | 41.25% |
Operating Margin | 18.80% | 20.85% | 21.45% | 18.00% | 17.94% | 15.08% |
Profit Margin | 11.09% | 12.30% | 12.21% | 12.38% | 13.17% | 10.90% |
Free Cash Flow Margin | 27.19% | 27.72% | 24.93% | 27.57% | 29.88% | 28.93% |
EBITDA | 1,154 | 1,113 | 871.7 | 568.4 | 448.85 | 350.9 |
EBITDA Margin | 32.25% | 33.37% | 31.38% | 28.73% | 28.57% | 23.79% |
D&A For EBITDA | 481.31 | 417.53 | 275.99 | 212.26 | 166.9 | 128.51 |
EBIT | 672.53 | 695.22 | 595.72 | 356.14 | 281.96 | 222.39 |
EBIT Margin | 18.80% | 20.85% | 21.45% | 18.00% | 17.94% | 15.08% |
Effective Tax Rate | 24.21% | 24.18% | 27.50% | 21.56% | 21.05% | 22.60% |
Revenue as Reported | 3,688 | 3,426 | 2,778 | 1,982 | 1,572 | 1,475 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.