Boliden AB (publ) (FRA:BWJ)

Boliden AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	91,384	89,207	78,554	86,437	68,636	56,321
Revenue Growth (YoY)	12.29%	13.56%	-9.12%	25.94%	21.87%	12.79%
Cost of Revenue	78,334	76,305	67,817	68,290	55,706	45,516
Gross Profit	13,050	12,902	10,737	18,147	12,930	10,805
Selling, General & Admin	1,997	2,041	1,841	1,683	1,149	1,194
Research & Development	1,179	1,136	1,151	1,048	965	749
Other Operating Expenses	2,344	-81	11	64	83	284
Operating Expenses	5,520	3,096	3,003	2,795	2,197	2,227
Operating Income	7,530	9,806	7,734	15,352	10,733	8,578
Interest Expense	-1,028	-954	-693	-251	-118	-117
Interest & Investment Income	156	218	204	49	1	2
Earnings From Equity Investments	2	-	-1	-	-	-
Currency Exchange Gain (Loss)	257	257	209	437	209	85
Other Non Operating Income (Expenses)	-111	-111	-58	-24	-13	-40
EBT Excluding Unusual Items	6,806	9,216	7,395	15,563	10,812	8,508
Gain (Loss) on Sale of Assets	-	-	25	-	6	23
Other Unusual Items	-	-	-	19	16	33
Pretax Income	10,145	12,555	7,600	15,602	10,840	8,668
Income Tax Expense	2,102	2,529	1,526	3,191	2,135	1,867
Earnings From Continuing Operations	8,043	10,026	6,074	12,411	8,705	6,801
Minority Interest in Earnings	-5	-4	-1	-1	-4	-2
Net Income	8,038	10,022	6,073	12,410	8,701	6,799
Net Income to Common	8,038	10,022	6,073	12,410	8,701	6,799
Net Income Growth	3.58%	65.03%	-51.06%	42.63%	27.98%	17.51%
Shares Outstanding (Basic)	276	273	274	274	274	274
Shares Outstanding (Diluted)	276	273	274	274	274	274
Shares Change (YoY)	1.04%	-0.01%	-0.00%	-	-	-
EPS (Basic)	29.09	36.65	22.20	45.37	31.81	24.86
EPS (Diluted)	29.09	36.65	22.20	45.37	31.81	24.86
EPS Growth	2.51%	65.05%	-51.06%	42.63%	27.97%	17.53%
Free Cash Flow	3,989	2,693	-3,237	6,428	7,187	4,999
Free Cash Flow Per Share	14.44	9.85	-11.84	23.50	26.28	18.28
Dividend Per Share	-	-	7.500	15.000	10.500	8.250
Dividend Growth	-	-	-50.00%	42.86%	27.27%	17.86%
Gross Margin	14.28%	14.46%	13.67%	20.99%	18.84%	19.18%
Operating Margin	8.24%	10.99%	9.84%	17.76%	15.64%	15.23%
Profit Margin	8.80%	11.24%	7.73%	14.36%	12.68%	12.07%
Free Cash Flow Margin	4.37%	3.02%	-4.12%	7.44%	10.47%	8.88%
EBITDA	15,000	16,410	13,869	21,409	16,267	14,181
EBITDA Margin	16.41%	18.39%	17.66%	24.77%	23.70%	25.18%
D&A For EBITDA	7,470	6,604	6,135	6,057	5,534	5,603
EBIT	7,530	9,806	7,734	15,352	10,733	8,578
EBIT Margin	8.24%	10.99%	9.84%	17.76%	15.64%	15.23%
Effective Tax Rate	20.72%	20.14%	20.08%	20.45%	19.70%	21.54%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.