Scandinavian Astor Group AB (publ) (FRA:Y73)
Germany · Delayed Price · Currency is EUR 1.560
-0.018 (-1.17%)
Last updated: Jun 11, 2026, 8:06 AM CET
FRA:Y73 Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Operating Revenue | 488.62 | 433.25 | 222.98 | 83.01 |
Other Revenue | -0 | -0 | - | - |
| 488.62 | 433.25 | 222.98 | 83.01 | |
Revenue Growth (YoY) | 86.99% | 94.30% | 168.63% | - |
Cost of Revenue | 153.05 | 136.14 | 88.94 | 26.51 |
Gross Profit | 335.57 | 297.11 | 134.04 | 56.5 |
Selling, General & Admin | 254.06 | 227.99 | 119.05 | 55.88 |
Other Operating Expenses | -6.73 | -4.99 | -2.46 | - |
Operating Expenses | 285.3 | 254.6 | 130.66 | 60.54 |
Operating Income | 50.27 | 42.51 | 3.38 | -4.04 |
Interest Expense | -10.07 | -8.73 | -4.74 | -2.76 |
Interest & Investment Income | 2.68 | 2 | 0.86 | 0.05 |
Earnings From Equity Investments | 7.44 | 1.82 | - | - |
Currency Exchange Gain (Loss) | -2.95 | -2.95 | 2.41 | 0.84 |
Other Non Operating Income (Expenses) | -0.85 | -0.85 | 0 | - |
EBT Excluding Unusual Items | 46.52 | 33.8 | 1.92 | -5.92 |
Merger & Restructuring Charges | 2.45 | 2.45 | - | - |
Gain (Loss) on Sale of Investments | 2.01 | 2.01 | - | - |
Gain (Loss) on Sale of Assets | 0.44 | 0.44 | - | - |
Other Unusual Items | - | - | -0.2 | - |
Pretax Income | 51.41 | 38.68 | 1.72 | -5.92 |
Income Tax Expense | -1.34 | -1.13 | 1.3 | -2.29 |
Net Income | 52.76 | 39.82 | 0.41 | -3.63 |
Net Income to Common | 52.76 | 39.82 | 0.41 | -3.63 |
Net Income Growth | 1445.71% | 9588.08% | - | - |
Shares Outstanding (Basic) | 60 | 55 | 39 | 33 |
Shares Outstanding (Diluted) | 60 | 56 | 40 | 33 |
Shares Change (YoY) | 40.35% | 41.35% | 20.86% | - |
EPS (Basic) | 0.89 | 0.72 | 0.01 | -0.11 |
EPS (Diluted) | 0.89 | 0.71 | 0.01 | -0.11 |
EPS Growth | 1019.47% | 7018.08% | - | - |
Free Cash Flow | -1.48 | -33.59 | -12.44 | -15.5 |
Free Cash Flow Per Share | -0.03 | -0.60 | -0.31 | -0.47 |
Gross Margin | 68.68% | 68.58% | 60.11% | 68.07% |
Operating Margin | 10.29% | 9.81% | 1.52% | -4.87% |
Profit Margin | 10.80% | 9.19% | 0.18% | -4.37% |
Free Cash Flow Margin | -0.30% | -7.75% | -5.58% | -18.68% |
EBITDA | 73.99 | 59.86 | 10.76 | -2.98 |
EBITDA Margin | 15.14% | 13.82% | 4.83% | -3.59% |
D&A For EBITDA | 23.72 | 17.35 | 7.38 | 1.06 |
EBIT | 50.27 | 42.51 | 3.38 | -4.04 |
EBIT Margin | 10.29% | 9.81% | 1.52% | -4.87% |
Effective Tax Rate | - | - | 76.03% | - |
Revenue as Reported | 502.58 | 446.42 | 228.09 | 83.86 |