Storskogen Group AB (publ) (LON: 0AA9)
London
· Delayed Price · Currency is GBP · Price in SEK 12.02
-0.08 (-0.65%)
At close: Jan 30, 2025
Storskogen Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
| Revenue | 34,589 | 36,006 | 34,250 | 17,496 | 8,933 | 6,163 | Upgrade
|
| Revenue Growth (YoY) | -6.12% | 5.13% | 95.76% | 95.86% | 44.95% | 86.87% | Upgrade
|
| Cost of Revenue | 27,730 | 28,690 | 27,475 | 13,792 | 7,128 | 5,017 | Upgrade
|
| Gross Profit | 6,859 | 7,316 | 6,775 | 3,704 | 1,805 | 1,146 | Upgrade
|
| Selling, General & Admin | 5,308 | 5,331 | 4,850 | 2,491 | 1,157 | 780 | Upgrade
|
| Other Operating Expenses | -257 | -368 | -449 | -203 | -91 | -28 | Upgrade
|
| Operating Expenses | 5,051 | 4,963 | 4,401 | 2,288 | 1,066 | 752 | Upgrade
|
| Operating Income | 1,808 | 2,353 | 2,374 | 1,416 | 739 | 394 | Upgrade
|
| Interest Expense | -970 | -1,005 | -623 | -252 | -76 | -35 | Upgrade
|
| Interest & Investment Income | 75 | 77 | 24 | 7 | 5 | 2 | Upgrade
|
| Currency Exchange Gain (Loss) | -72 | -90 | 45 | 53 | -8 | -2 | Upgrade
|
| Other Non Operating Income (Expenses) | -178 | -141 | 80 | 3 | -27 | -1 | Upgrade
|
| EBT Excluding Unusual Items | 663 | 1,194 | 1,900 | 1,227 | 633 | 358 | Upgrade
|
| Merger & Restructuring Charges | -5 | -9 | -72 | -88 | -10 | - | Upgrade
|
| Impairment of Goodwill | -550 | - | - | - | - | -28 | Upgrade
|
| Gain (Loss) on Sale of Assets | -10 | 13 | 28 | 24 | 11 | 8 | Upgrade
|
| Other Unusual Items | 165 | 123 | 256 | 70 | 40 | 10 | Upgrade
|
| Pretax Income | 263 | 1,321 | 2,112 | 1,233 | 674 | 348 | Upgrade
|
| Income Tax Expense | 390 | 377 | 519 | 286 | 100 | 87 | Upgrade
|
| Earnings From Continuing Operations | -127 | 944 | 1,593 | 947 | 574 | 261 | Upgrade
|
| Minority Interest in Earnings | -148 | -166 | -157 | -91 | -32 | -11 | Upgrade
|
| Net Income | -275 | 778 | 1,436 | 856 | 542 | 250 | Upgrade
|
| Net Income to Common | -275 | 778 | 1,436 | 856 | 542 | 250 | Upgrade
|
| Net Income Growth | - | -45.82% | 67.76% | 57.93% | 116.80% | 28.56% | Upgrade
|
| Shares Outstanding (Basic) | 1,687 | 1,683 | 1,666 | 1,423 | 1,107 | 1,000 | Upgrade
|
| Shares Outstanding (Diluted) | 1,687 | 1,683 | 1,666 | 1,423 | 1,107 | 1,000 | Upgrade
|
| Shares Change (YoY) | 0.48% | 1.07% | 17.05% | 28.59% | 10.66% | - | Upgrade
|
| EPS (Basic) | -0.16 | 0.46 | 0.86 | 0.60 | 0.49 | 0.25 | Upgrade
|
| EPS (Diluted) | -0.16 | 0.46 | 0.86 | 0.60 | 0.49 | 0.25 | Upgrade
|
| EPS Growth | - | -46.51% | 43.33% | 22.50% | 95.92% | - | Upgrade
|
| Free Cash Flow | 2,026 | 2,628 | 963 | 969 | 618 | 358 | Upgrade
|
| Free Cash Flow Per Share | 1.20 | 1.56 | 0.58 | 0.68 | 0.56 | 0.36 | Upgrade
|
| Dividend Per Share | 0.090 | 0.090 | 0.080 | 0.070 | 0.400 | 0.300 | Upgrade
|
| Dividend Growth | 12.50% | 12.50% | 14.29% | -82.50% | 33.33% | - | Upgrade
|
| Gross Margin | 19.83% | 20.32% | 19.78% | 21.17% | 20.21% | 18.59% | Upgrade
|
| Operating Margin | 5.23% | 6.54% | 6.93% | 8.09% | 8.27% | 6.39% | Upgrade
|
| Profit Margin | -0.80% | 2.16% | 4.19% | 4.89% | 6.07% | 4.06% | Upgrade
|
| Free Cash Flow Margin | 5.86% | 7.30% | 2.81% | 5.54% | 6.92% | 5.81% | Upgrade
|
| EBITDA | 3,120 | 3,684 | 3,472 | 1,904 | 977 | 551 | Upgrade
|
| EBITDA Margin | 9.02% | 10.23% | 10.14% | 10.88% | 10.94% | 8.94% | Upgrade
|
| D&A For EBITDA | 1,312 | 1,331 | 1,098 | 488 | 238 | 157 | Upgrade
|
| EBIT | 1,808 | 2,353 | 2,374 | 1,416 | 739 | 394 | Upgrade
|
| EBIT Margin | 5.23% | 6.54% | 6.93% | 8.09% | 8.27% | 6.39% | Upgrade
|
| Effective Tax Rate | 148.29% | 28.54% | 24.57% | 23.20% | 14.84% | 25.00% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.