Midsona AB (publ) (FRA:9KF)
Germany · Delayed Price · Currency is EUR 0.7060
-0.0120 (-1.67%)
At close: Nov 28, 2025
Midsona 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 | 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 | 2015 - 2019 |
| 3,658 | 3,727 | 3,793 | 3,899 | 3,773 | 3,709 | Upgrade | |
Revenue Growth (YoY) | -2.94% | -1.74% | -2.72% | 3.34% | 1.73% | 20.38% | Upgrade |
Cost of Revenue | 2,663 | 2,658 | 2,809 | 2,964 | 2,754 | 2,667 | Upgrade |
Gross Profit | 995 | 1,069 | 984 | 935 | 1,019 | 1,042 | Upgrade |
Selling, General & Admin | 947 | 940 | 933 | 905 | 873 | 806 | Upgrade |
Other Operating Expenses | -8 | -2 | -7 | -5 | -10 | -5 | Upgrade |
Operating Expenses | 939 | 938 | 926 | 900 | 863 | 801 | Upgrade |
Operating Income | 56 | 131 | 58 | 35 | 156 | 241 | Upgrade |
Interest Expense | -34 | -46 | -61 | -54 | -38 | -34 | Upgrade |
Interest & Investment Income | 5 | 5 | 9 | 2 | - | - | Upgrade |
Earnings From Equity Investments | - | - | - | - | - | -8 | Upgrade |
Currency Exchange Gain (Loss) | -2 | -3 | - | -12 | -3 | -2 | Upgrade |
Other Non Operating Income (Expenses) | -10 | -12 | -13 | -8 | -6 | -7 | Upgrade |
EBT Excluding Unusual Items | 15 | 75 | -7 | -37 | 109 | 190 | Upgrade |
Merger & Restructuring Charges | - | - | -37 | -15 | -17 | -30 | Upgrade |
Impairment of Goodwill | - | - | - | -426 | - | - | Upgrade |
Gain (Loss) on Sale of Assets | - | - | 7 | 3 | 1 | - | Upgrade |
Asset Writedown | - | - | - | -54 | - | - | Upgrade |
Other Unusual Items | -1 | -1 | - | - | 21 | 44 | Upgrade |
Pretax Income | 15 | 75 | -35 | -529 | 115 | 204 | Upgrade |
Income Tax Expense | 19 | 28 | 18 | -28 | 26 | 28 | Upgrade |
Net Income | -4 | 47 | -53 | -501 | 89 | 176 | Upgrade |
Net Income to Common | -4 | 47 | -53 | -501 | 89 | 176 | Upgrade |
Net Income Growth | - | - | - | - | -49.43% | 81.44% | Upgrade |
Shares Outstanding (Basic) | 145 | 145 | 145 | 74 | 68 | 65 | Upgrade |
Shares Outstanding (Diluted) | 145 | 146 | 146 | 74 | 68 | 65 | Upgrade |
Shares Change (YoY) | -0.35% | - | 95.73% | 9.59% | 3.93% | 35.67% | Upgrade |
EPS (Basic) | -0.03 | 0.32 | -0.36 | -6.73 | 1.31 | 2.71 | Upgrade |
EPS (Diluted) | -0.03 | 0.32 | -0.36 | -6.73 | 1.30 | 2.69 | Upgrade |
EPS Growth | - | - | - | - | -51.67% | 33.61% | Upgrade |
Free Cash Flow | 155 | 119 | 313 | 169 | -118 | 262 | Upgrade |
Free Cash Flow Per Share | 1.07 | 0.82 | 2.15 | 2.27 | -1.74 | 4.01 | Upgrade |
Dividend Per Share | 0.200 | 0.200 | - | - | - | 1.250 | Upgrade |
Gross Margin | 27.20% | 28.68% | 25.94% | 23.98% | 27.01% | 28.09% | Upgrade |
Operating Margin | 1.53% | 3.52% | 1.53% | 0.90% | 4.13% | 6.50% | Upgrade |
Profit Margin | -0.11% | 1.26% | -1.40% | -12.85% | 2.36% | 4.75% | Upgrade |
Free Cash Flow Margin | 4.24% | 3.19% | 8.25% | 4.33% | -3.13% | 7.06% | Upgrade |
EBITDA | 153 | 228 | 158 | 137 | 251 | 337 | Upgrade |
EBITDA Margin | 4.18% | 6.12% | 4.17% | 3.51% | 6.65% | 9.09% | Upgrade |
D&A For EBITDA | 97 | 97 | 100 | 102 | 95 | 96 | Upgrade |
EBIT | 56 | 131 | 58 | 35 | 156 | 241 | Upgrade |
EBIT Margin | 1.53% | 3.52% | 1.53% | 0.90% | 4.13% | 6.50% | Upgrade |
Effective Tax Rate | 126.67% | 37.33% | - | - | 22.61% | 13.73% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.