Swedencare AB (publ) (FRA:7XY)
Germany
· Delayed Price · Currency is EUR 3.725
-0.020 (-0.53%)
At close: May 13, 2025, 10:00 PM CET
Swedencare 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Operating Revenue | 2,574 | 2,530 | 2,325 | 1,830 | 770.44 | 239.95 | Upgrade
|
| Other Revenue | 12.6 | 9.7 | 13.7 | 13.9 | 2.77 | 0.35 | Upgrade
|
| Revenue | 2,587 | 2,540 | 2,338 | 1,843 | 773.21 | 240.3 | Upgrade
|
| Revenue Growth (YoY) | 7.16% | 8.62% | 26.85% | 138.41% | 221.77% | 89.40% | Upgrade
|
| Cost of Revenue | 1,107 | 1,093 | 1,037 | 778.1 | 341.27 | 92.94 | Upgrade
|
| Gross Profit | 1,480 | 1,447 | 1,301 | 1,065 | 431.93 | 147.36 | Upgrade
|
| Selling, General & Admin | 957.9 | 914 | 802.5 | 639.7 | 258.93 | 87.39 | Upgrade
|
| Other Operating Expenses | 5.5 | 4.1 | 2.7 | 9 | - | - | Upgrade
|
| Operating Expenses | 1,282 | 1,234 | 1,115 | 917.8 | 331.75 | 100.85 | Upgrade
|
| Operating Income | 198.3 | 212.6 | 186 | 147.5 | 100.18 | 46.51 | Upgrade
|
| Interest Expense | -75.8 | -82.2 | -93.4 | -40.6 | -9.01 | -1.7 | Upgrade
|
| Interest & Investment Income | 2.5 | 2.7 | 1.8 | 0.3 | - | - | Upgrade
|
| Earnings From Equity Investments | -0.4 | -0.9 | 0.1 | -0.2 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 5.5 | 5.5 | -3.4 | 11.5 | 9.14 | -5.09 | Upgrade
|
| Other Non Operating Income (Expenses) | - | -0.1 | 0.2 | -2.5 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 130.1 | 137.6 | 91.3 | 116 | 100.32 | 39.73 | Upgrade
|
| Merger & Restructuring Charges | 18.6 | 12.9 | -0.5 | -35.8 | -43.3 | - | Upgrade
|
| Asset Writedown | - | - | - | -0.1 | -0.12 | -0.01 | Upgrade
|
| Other Unusual Items | - | - | -9.7 | - | - | - | Upgrade
|
| Pretax Income | 148.7 | 150.5 | 81.1 | 80.1 | 56.9 | 39.72 | Upgrade
|
| Income Tax Expense | 56 | 51.6 | 22.5 | -14.4 | 2.28 | 6.37 | Upgrade
|
| Net Income | 92.7 | 98.9 | 58.6 | 94.5 | 54.62 | 33.35 | Upgrade
|
| Net Income to Common | 92.7 | 98.9 | 58.6 | 94.5 | 54.62 | 33.35 | Upgrade
|
| Net Income Growth | 29.65% | 68.77% | -37.99% | 73.01% | 63.76% | 11.50% | Upgrade
|
| Shares Outstanding (Basic) | 159 | 159 | 159 | 155 | 112 | 87 | Upgrade
|
| Shares Outstanding (Diluted) | 159 | 159 | 159 | 155 | 112 | 87 | Upgrade
|
| Shares Change (YoY) | 0.06% | 0.03% | 2.18% | 38.76% | 28.99% | 10.01% | Upgrade
|
| EPS (Basic) | 0.58 | 0.62 | 0.37 | 0.61 | 0.49 | 0.38 | Upgrade
|
| EPS (Diluted) | 0.58 | 0.62 | 0.37 | 0.61 | 0.49 | 0.38 | Upgrade
|
| EPS Growth | 29.76% | 68.71% | -39.31% | 24.68% | 26.96% | 1.35% | Upgrade
|
| Free Cash Flow | 341.6 | 318.3 | 410.1 | 185.5 | 100.26 | 35.53 | Upgrade
|
| Free Cash Flow Per Share | 2.15 | 2.00 | 2.58 | 1.19 | 0.90 | 0.41 | Upgrade
|
| Dividend Per Share | 0.250 | 0.250 | 0.230 | 0.220 | 0.200 | 0.160 | Upgrade
|
| Dividend Growth | 8.70% | 8.70% | 4.54% | 10.00% | 25.00% | 14.29% | Upgrade
|
| Gross Margin | 57.22% | 56.95% | 55.64% | 57.79% | 55.86% | 61.32% | Upgrade
|
| Operating Margin | 7.67% | 8.37% | 7.95% | 8.00% | 12.96% | 19.36% | Upgrade
|
| Profit Margin | 3.58% | 3.89% | 2.51% | 5.13% | 7.06% | 13.88% | Upgrade
|
| Free Cash Flow Margin | 13.21% | 12.53% | 17.54% | 10.06% | 12.97% | 14.78% | Upgrade
|
| EBITDA | 476.7 | 488.8 | 456.9 | 383.8 | 162.71 | 56.67 | Upgrade
|
| EBITDA Margin | 18.43% | 19.25% | 19.54% | 20.82% | 21.04% | 23.58% | Upgrade
|
| D&A For EBITDA | 278.4 | 276.2 | 270.9 | 236.3 | 62.53 | 10.15 | Upgrade
|
| EBIT | 198.3 | 212.6 | 186 | 147.5 | 100.18 | 46.51 | Upgrade
|
| EBIT Margin | 7.67% | 8.37% | 7.95% | 8.00% | 12.96% | 19.36% | Upgrade
|
| Effective Tax Rate | 37.66% | 34.29% | 27.74% | - | 4.00% | 16.02% | Upgrade
|
| Revenue as Reported | 2,587 | 2,540 | 2,338 | 1,843 | 773.21 | 240.3 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.