Gränges AB (publ) (FRA:9GR)
Germany
· Delayed Price · Currency is EUR 10.68
+0.03 (0.28%)
Last updated: Jun 27, 2025
Gränges 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 | 25,244 | 23,439 | 22,354 | 24,253 | 18,044 | 10,970 | Upgrade
|
Other Revenue | 67 | 67 | 165 | 239 | 86 | 38 | Upgrade
|
| 25,311 | 23,506 | 22,519 | 24,492 | 18,130 | 11,008 | Upgrade
| |
Revenue Growth (YoY) | 15.16% | 4.38% | -8.06% | 35.09% | 64.70% | -8.10% | Upgrade
|
Cost of Revenue | 17,531 | 15,973 | 15,183 | 17,725 | 12,755 | 7,019 | Upgrade
|
Gross Profit | 7,780 | 7,533 | 7,336 | 6,767 | 5,375 | 3,989 | Upgrade
|
Selling, General & Admin | 2,541 | 2,369 | 2,164 | 1,847 | 1,645 | 1,392 | Upgrade
|
Other Operating Expenses | 2,743 | 2,743 | 2,793 | 2,863 | 2,048 | 1,425 | Upgrade
|
Operating Expenses | 6,147 | 5,953 | 5,763 | 5,443 | 4,330 | 3,370 | Upgrade
|
Operating Income | 1,633 | 1,580 | 1,573 | 1,324 | 1,045 | 619 | Upgrade
|
Interest Expense | -270 | -256 | -314 | -245 | -78 | -98 | Upgrade
|
Interest & Investment Income | 25 | 25 | 34 | 10 | 5 | 10 | Upgrade
|
Earnings From Equity Investments | -13 | -8 | 1 | 2 | 2 | 2 | Upgrade
|
Currency Exchange Gain (Loss) | 1 | 1 | 2 | 11 | 1 | -3 | Upgrade
|
Other Non Operating Income (Expenses) | -26 | -26 | -27 | -23 | -17 | -35 | Upgrade
|
EBT Excluding Unusual Items | 1,350 | 1,316 | 1,269 | 1,079 | 958 | 495 | Upgrade
|
Merger & Restructuring Charges | -31 | -31 | - | - | -58 | -64 | Upgrade
|
Asset Writedown | -35 | -35 | -47 | -181 | -199 | - | Upgrade
|
Other Unusual Items | - | - | - | -76 | 1 | 23 | Upgrade
|
Pretax Income | 1,284 | 1,250 | 1,262 | 884 | 742 | 454 | Upgrade
|
Income Tax Expense | 250 | 240 | 252 | 184 | 147 | 91 | Upgrade
|
Earnings From Continuing Operations | 1,034 | 1,010 | 1,010 | 700 | 595 | 363 | Upgrade
|
Minority Interest in Earnings | -9 | 3 | - | - | - | - | Upgrade
|
Net Income | 1,025 | 1,013 | 1,010 | 700 | 595 | 363 | Upgrade
|
Net Income to Common | 1,025 | 1,013 | 1,010 | 700 | 595 | 363 | Upgrade
|
Net Income Growth | 3.22% | 0.30% | 44.29% | 17.65% | 63.91% | -39.50% | Upgrade
|
Shares Outstanding (Basic) | 106 | 106 | 106 | 106 | 106 | 86 | Upgrade
|
Shares Outstanding (Diluted) | 107 | 106 | 106 | 106 | 107 | 86 | Upgrade
|
Shares Change (YoY) | 0.01% | 0.01% | 0.09% | -0.19% | 23.45% | 14.33% | Upgrade
|
EPS (Basic) | 9.64 | 9.53 | 9.50 | 6.58 | 5.60 | 4.21 | Upgrade
|
EPS (Diluted) | 9.62 | 9.51 | 9.48 | 6.58 | 5.58 | 4.21 | Upgrade
|
EPS Growth | 3.11% | 0.32% | 44.07% | 17.92% | 32.70% | -47.07% | Upgrade
|
Free Cash Flow | -801 | -836 | 2,066 | 119 | 164 | 857 | Upgrade
|
Free Cash Flow Per Share | -7.52 | -7.85 | 19.40 | 1.12 | 1.54 | 9.93 | Upgrade
|
Dividend Per Share | 3.200 | 3.200 | 3.000 | 2.500 | 2.250 | 1.100 | Upgrade
|
Dividend Growth | 6.67% | 6.67% | 20.00% | 11.11% | 104.55% | - | Upgrade
|
Gross Margin | 30.74% | 32.05% | 32.58% | 27.63% | 29.65% | 36.24% | Upgrade
|
Operating Margin | 6.45% | 6.72% | 6.98% | 5.41% | 5.76% | 5.62% | Upgrade
|
Profit Margin | 4.05% | 4.31% | 4.49% | 2.86% | 3.28% | 3.30% | Upgrade
|
Free Cash Flow Margin | -3.16% | -3.56% | 9.17% | 0.49% | 0.91% | 7.79% | Upgrade
|
EBITDA | 2,442 | 2,367 | 2,317 | 2,001 | 1,607 | 1,097 | Upgrade
|
EBITDA Margin | 9.65% | 10.07% | 10.29% | 8.17% | 8.86% | 9.96% | Upgrade
|
D&A For EBITDA | 809 | 787 | 744 | 677 | 562 | 478 | Upgrade
|
EBIT | 1,633 | 1,580 | 1,573 | 1,324 | 1,045 | 619 | Upgrade
|
EBIT Margin | 6.45% | 6.72% | 6.98% | 5.41% | 5.76% | 5.62% | Upgrade
|
Effective Tax Rate | 19.47% | 19.20% | 19.97% | 20.81% | 19.81% | 20.04% | Upgrade
|
Revenue as Reported | 23,506 | 23,506 | 22,518 | 24,492 | 18,130 | 11,008 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.