New Wave Group AB (publ) (FRA:NWG0)
Germany · Delayed Price · Currency is EUR 10.20
-0.13 (-1.26%)
At close: Jan 29, 2026
New Wave Group 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 |
| 9,702 | 9,529 | 9,513 | 8,844 | 6,719 | 6,099 | |
Revenue Growth (YoY) | 2.81% | 0.17% | 7.57% | 31.63% | 10.16% | -11.66% |
Cost of Revenue | 4,902 | 4,823 | 4,730 | 4,468 | 3,489 | 3,462 |
Gross Profit | 4,800 | 4,706 | 4,783 | 4,375 | 3,229 | 2,637 |
Selling, General & Admin | 3,283 | 3,179 | 3,016 | 2,676 | 2,085 | 1,958 |
Other Operating Expenses | -31.5 | -31.5 | -32.7 | -32.8 | -23.5 | -23.4 |
Operating Expenses | 3,574 | 3,455 | 3,245 | 2,891 | 2,288 | 2,164 |
Operating Income | 1,226 | 1,251 | 1,538 | 1,484 | 941.6 | 472.9 |
Interest Expense | -112.9 | -136.9 | -135.2 | -53 | -43.9 | -65.1 |
Interest & Investment Income | 11 | 10 | 5.6 | 3.7 | 2 | 3.4 |
Earnings From Equity Investments | -0.1 | -3.1 | -2.7 | -1.8 | -1.1 | -1.4 |
Currency Exchange Gain (Loss) | -68.1 | 1.9 | 3.4 | 11.3 | 2.4 | -6.5 |
Other Non Operating Income (Expenses) | -2.5 | -0.5 | -1.1 | -1.4 | -0.9 | -0.6 |
EBT Excluding Unusual Items | 1,054 | 1,123 | 1,408 | 1,443 | 900.1 | 402.7 |
Impairment of Goodwill | -1.1 | -1.1 | -1.1 | -1 | -0.9 | - |
Gain (Loss) on Sale of Assets | 4.8 | 4.8 | 7.9 | 7.6 | 1.8 | 2.6 |
Other Unusual Items | 7 | 7 | 25.1 | 0.5 | 61.9 | 75.7 |
Pretax Income | 1,065 | 1,134 | 1,439 | 1,450 | 962.9 | 481 |
Income Tax Expense | 243.5 | 253.5 | 320.4 | 281.3 | 202.9 | 118 |
Earnings From Continuing Operations | 821 | 880 | 1,119 | 1,169 | 760 | 363 |
Minority Interest in Earnings | 0.4 | 0.4 | - | - | 0.3 | 2.5 |
Net Income | 821.4 | 880.4 | 1,119 | 1,169 | 760.3 | 365.5 |
Net Income to Common | 821.4 | 880.4 | 1,119 | 1,169 | 760.3 | 365.5 |
Net Income Growth | -8.97% | -21.32% | -4.26% | 53.73% | 108.02% | -2.66% |
Shares Outstanding (Basic) | 133 | 133 | 133 | 133 | 133 | 133 |
Shares Outstanding (Diluted) | 133 | 133 | 133 | 133 | 133 | 133 |
EPS (Basic) | 6.19 | 6.64 | 8.43 | 8.81 | 5.73 | 2.75 |
EPS (Diluted) | 6.19 | 6.64 | 8.43 | 8.81 | 5.73 | 2.75 |
EPS Growth | -8.97% | -21.32% | -4.26% | 53.73% | 108.02% | -2.66% |
Free Cash Flow | 219.9 | 994.9 | 743.5 | -483.7 | 1,102 | 1,162 |
Free Cash Flow Per Share | 1.66 | 7.50 | 5.60 | -3.65 | 8.31 | 8.76 |
Dividend Per Share | 3.500 | 3.500 | 3.500 | 3.250 | 2.125 | 2.000 |
Dividend Growth | - | - | 7.69% | 52.94% | 6.25% | - |
Gross Margin | 49.48% | 49.39% | 50.28% | 49.47% | 48.07% | 43.24% |
Operating Margin | 12.64% | 13.13% | 16.16% | 16.78% | 14.02% | 7.75% |
Profit Margin | 8.47% | 9.24% | 11.76% | 13.22% | 11.32% | 5.99% |
Free Cash Flow Margin | 2.27% | 10.44% | 7.82% | -5.47% | 16.40% | 19.05% |
EBITDA | 1,362 | 1,372 | 1,638 | 1,584 | 1,029 | 564.5 |
EBITDA Margin | 14.04% | 14.40% | 17.21% | 17.91% | 15.32% | 9.26% |
D&A For EBITDA | 136 | 121 | 100 | 99.7 | 87.8 | 91.6 |
EBIT | 1,226 | 1,251 | 1,538 | 1,484 | 941.6 | 472.9 |
EBIT Margin | 12.64% | 13.13% | 16.16% | 16.78% | 14.02% | 7.75% |
Effective Tax Rate | 22.88% | 22.36% | 22.26% | 19.40% | 21.07% | 24.53% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.