Afry AB (FRA:B3Y1)
Germany · Delayed Price · Currency is EUR 13.41
+0.11 (0.83%)
Last updated: Jan 29, 2026, 8:09 AM CET
Afry 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 |
| 26,195 | 27,160 | 26,978 | 23,552 | 20,104 | 18,991 | |
Revenue Growth (YoY) | -3.73% | 0.68% | 14.55% | 17.15% | 5.86% | -4.05% |
Cost of Revenue | 21,394 | 22,016 | 21,895 | 19,325 | 16,184 | 15,671 |
Gross Profit | 4,801 | 5,144 | 5,083 | 4,227 | 3,920 | 3,320 |
Selling, General & Admin | 2,337 | 2,337 | 2,366 | 1,896 | 1,614 | 1,325 |
Other Operating Expenses | 74 | -22 | -7 | -54 | -47 | -194 |
Operating Expenses | 3,090 | 3,052 | 3,139 | 2,544 | 2,265 | 1,794 |
Operating Income | 1,711 | 2,092 | 1,944 | 1,683 | 1,655 | 1,526 |
Interest Expense | -400 | -370 | -372 | -182 | -122 | -162 |
Interest & Investment Income | 93 | 63 | 59 | 12 | 12 | 13 |
Earnings From Equity Investments | - | - | - | 8 | 5 | 5 |
Currency Exchange Gain (Loss) | 49 | 49 | -7 | -37 | 1 | -38 |
Other Non Operating Income (Expenses) | -35 | -34 | -21 | -9 | -22 | -21 |
EBT Excluding Unusual Items | 1,418 | 1,800 | 1,603 | 1,475 | 1,529 | 1,323 |
Merger & Restructuring Charges | -167 | -164 | -159 | -292 | -147 | -129 |
Gain (Loss) on Sale of Assets | - | - | -3 | 37 | 11 | 3 |
Pretax Income | 1,251 | 1,636 | 1,441 | 1,220 | 1,393 | 1,197 |
Income Tax Expense | 314 | 401 | 341 | 246 | 264 | 264 |
Earnings From Continuing Operations | 937 | 1,235 | 1,100 | 974 | 1,129 | 933 |
Minority Interest in Earnings | -9 | -6 | - | - | - | - |
Net Income | 928 | 1,229 | 1,100 | 974 | 1,129 | 933 |
Net Income to Common | 928 | 1,229 | 1,100 | 974 | 1,129 | 933 |
Net Income Growth | -22.34% | 11.73% | 12.94% | -13.73% | 21.01% | 13.64% |
Shares Outstanding (Basic) | 113 | 113 | 113 | 113 | 113 | 113 |
Shares Outstanding (Diluted) | 113 | 113 | 113 | 113 | 113 | 113 |
Shares Change (YoY) | - | - | 0.00% | 0.02% | 0.61% | 8.17% |
EPS (Basic) | 8.19 | 10.85 | 9.71 | 8.60 | 9.97 | 8.29 |
EPS (Diluted) | 8.19 | 10.85 | 9.71 | 8.60 | 9.97 | 8.29 |
EPS Growth | -22.34% | 11.74% | 12.91% | -13.74% | 20.27% | 3.67% |
Free Cash Flow | 2,117 | 1,887 | 1,647 | 930 | 1,411 | 1,923 |
Free Cash Flow Per Share | 18.69 | 16.66 | 14.54 | 8.21 | 12.46 | 17.09 |
Dividend Per Share | 6.000 | 6.000 | 5.500 | 5.500 | 5.500 | 5.000 |
Dividend Growth | 9.09% | 9.09% | - | - | 10.00% | - |
Gross Margin | 18.33% | 18.94% | 18.84% | 17.95% | 19.50% | 17.48% |
Operating Margin | 6.53% | 7.70% | 7.21% | 7.15% | 8.23% | 8.04% |
Profit Margin | 3.54% | 4.52% | 4.08% | 4.14% | 5.62% | 4.91% |
Free Cash Flow Margin | 8.08% | 6.95% | 6.11% | 3.95% | 7.02% | 10.13% |
EBITDA | 1,966 | 2,409 | 2,270 | 1,989 | 1,944 | 1,853 |
EBITDA Margin | 7.51% | 8.87% | 8.41% | 8.45% | 9.67% | 9.76% |
D&A For EBITDA | 255 | 317 | 326 | 306 | 289 | 327 |
EBIT | 1,711 | 2,092 | 1,944 | 1,683 | 1,655 | 1,526 |
EBIT Margin | 6.53% | 7.70% | 7.21% | 7.15% | 8.23% | 8.04% |
Effective Tax Rate | 25.10% | 24.51% | 23.66% | 20.16% | 18.95% | 22.05% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.