Synsam AB (publ) (FRA:9FZ)
Germany · Delayed Price · Currency is EUR 5.93
-0.02 (-0.34%)
At close: Nov 28, 2025
Synsam 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 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2018 - 2019 |
| 6,912 | 6,435 | 5,905 | 5,277 | 4,669 | 3,806 | Upgrade | |
Revenue Growth (YoY) | 10.03% | 8.97% | 11.90% | 13.02% | 22.68% | 1.75% | Upgrade |
Cost of Revenue | 1,773 | 1,591 | 1,447 | 1,279 | 1,088 | 953 | Upgrade |
Gross Profit | 5,139 | 4,844 | 4,458 | 3,998 | 3,581 | 2,853 | Upgrade |
Selling, General & Admin | 3,602 | 3,335 | 3,097 | 2,853 | 2,452 | 1,973 | Upgrade |
Other Operating Expenses | -113 | -87 | -79 | -72 | -59 | -6 | Upgrade |
Operating Expenses | 4,306 | 4,025 | 3,762 | 3,446 | 2,948 | 2,499 | Upgrade |
Operating Income | 833 | 819 | 696 | 552 | 633 | 354 | Upgrade |
Interest Expense | -596 | -616 | -553 | -102 | -451 | -506 | Upgrade |
Interest & Investment Income | 334 | 326 | 274 | 146 | 98 | 76 | Upgrade |
Currency Exchange Gain (Loss) | -29 | -36 | -2 | 38 | 49 | 20 | Upgrade |
Other Non Operating Income (Expenses) | -3 | - | 1 | -219 | -166 | -127 | Upgrade |
EBT Excluding Unusual Items | 539 | 493 | 416 | 415 | 163 | -183 | Upgrade |
Other Unusual Items | - | - | - | - | - | 48 | Upgrade |
Pretax Income | 539 | 493 | 416 | 415 | 163 | -135 | Upgrade |
Income Tax Expense | 132 | 127 | 105 | 87 | 112 | 60 | Upgrade |
Net Income | 407 | 366 | 311 | 328 | 51 | -195 | Upgrade |
Net Income to Common | 407 | 366 | 311 | 328 | 51 | -195 | Upgrade |
Net Income Growth | 15.63% | 17.69% | -5.18% | 543.14% | - | - | Upgrade |
Shares Outstanding (Basic) | 145 | 148 | 149 | 150 | 85 | 72 | Upgrade |
Shares Outstanding (Diluted) | 145 | 148 | 149 | 150 | 85 | 72 | Upgrade |
Shares Change (YoY) | -1.75% | -0.92% | -0.54% | 75.98% | 18.89% | -0.09% | Upgrade |
EPS (Basic) | 2.80 | 2.48 | 2.09 | 2.19 | 0.60 | -2.72 | Upgrade |
EPS (Diluted) | 2.80 | 2.48 | 2.09 | 2.19 | 0.60 | -2.72 | Upgrade |
EPS Growth | 17.69% | 18.78% | -4.67% | 265.46% | - | - | Upgrade |
Free Cash Flow | 689 | 598 | 934 | 338 | 734 | 761 | Upgrade |
Free Cash Flow Per Share | 4.74 | 4.05 | 6.27 | 2.26 | 8.62 | 10.63 | Upgrade |
Dividend Per Share | 1.800 | 1.800 | 1.800 | 1.700 | 1.700 | - | Upgrade |
Dividend Growth | - | - | 5.88% | - | - | - | Upgrade |
Gross Margin | 74.35% | 75.28% | 75.50% | 75.76% | 76.70% | 74.96% | Upgrade |
Operating Margin | 12.05% | 12.73% | 11.79% | 10.46% | 13.56% | 9.30% | Upgrade |
Profit Margin | 5.89% | 5.69% | 5.27% | 6.22% | 1.09% | -5.12% | Upgrade |
Free Cash Flow Margin | 9.97% | 9.29% | 15.82% | 6.40% | 15.72% | 19.99% | Upgrade |
EBITDA | 1,213 | 1,160 | 1,036 | 851 | 879 | 589 | Upgrade |
EBITDA Margin | 17.55% | 18.03% | 17.54% | 16.13% | 18.83% | 15.48% | Upgrade |
D&A For EBITDA | 380 | 341 | 340 | 299 | 246 | 235 | Upgrade |
EBIT | 833 | 819 | 696 | 552 | 633 | 354 | Upgrade |
EBIT Margin | 12.05% | 12.73% | 11.79% | 10.46% | 13.56% | 9.30% | Upgrade |
Effective Tax Rate | 24.49% | 25.76% | 25.24% | 20.96% | 68.71% | - | Upgrade |
Revenue as Reported | 7,025 | 6,522 | 5,985 | 5,349 | 4,728 | 3,860 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.