Scandinavian Astor Group AB (publ) (FRA:Y73)
Germany · Delayed Price · Currency is EUR 1.639
+0.022 (1.39%)
Last updated: Sep 4, 2026, 8:01 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 | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Operating Revenue | 569 | 433.25 | 222.98 | 83.01 |
Other Revenue | -0 | -0 | - | - |
| 569 | 433.25 | 222.98 | 83.01 | |
Revenue Growth | 89.22% | 94.30% | 168.63% | - |
Cost of Revenue | 208.58 | 136.14 | 88.94 | 26.51 |
Gross Profit | 360.42 | 297.11 | 134.04 | 56.5 |
Selling, General & Admin | 281.39 | 227.99 | 119.05 | 55.88 |
Other Operating Expenses | -137.6 | -4.99 | -2.46 | - |
Operating Expenses | 188.39 | 254.6 | 130.66 | 60.54 |
Operating Income | 172.03 | 42.51 | 3.38 | -4.04 |
Interest Expense | -16.91 | -8.73 | -4.74 | -2.76 |
Interest & Investment Income | 6.93 | 2 | 0.86 | 0.05 |
Earnings From Equity Investments | 11.78 | 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 | 170.04 | 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 | 174.92 | 38.68 | 1.72 | -5.92 |
Income Tax Expense | -1.7 | -1.13 | 1.3 | -2.29 |
Net Income | 176.63 | 39.82 | 0.41 | -3.63 |
Net Income to Common | 176.63 | 39.82 | 0.41 | -3.63 |
Net Income Growth | 2206.15% | 9588.08% | - | - |
Shares Outstanding (Basic) | 50 | 55 | 39 | 33 |
Shares Outstanding (Diluted) | 51 | 56 | 40 | 33 |
Shares Change | -6.93% | 41.35% | 20.86% | - |
EPS (Basic) | 3.54 | 0.72 | 0.01 | -0.11 |
EPS (Diluted) | 3.48 | 0.71 | 0.01 | -0.11 |
EPS Growth | 2592.08% | 7018.08% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Free Cash Flow | -32.9 | -33.59 | -12.44 | -15.5 |
Free Cash Flow Per Share | -0.65 | -0.60 | -0.31 | -0.47 |
Gross Margin | 63.34% | 68.58% | 60.11% | 68.07% |
Operating Margin | 30.23% | 9.81% | 1.52% | -4.87% |
Profit Margin | 31.04% | 9.19% | 0.18% | -4.37% |
Free Cash Flow Margin | -5.78% | -7.75% | -5.58% | -18.68% |
EBITDA | 202.38 | 59.86 | 10.76 | -2.98 |
EBITDA Margin | 35.57% | 13.82% | 4.83% | -3.59% |
D&A For EBITDA | 30.35 | 17.35 | 7.38 | 1.06 |
EBIT | 172.03 | 42.51 | 3.38 | -4.04 |
EBIT Margin | 30.23% | 9.81% | 1.52% | -4.87% |
Effective Tax Rate | - | - | 76.03% | - |
Revenue as Reported | 714.48 | 446.42 | 228.09 | 83.86 |