Addnode Group AB (publ) (LON:0GMG)
London
· Delayed Price · Currency is GBP · Price in SEK 88.40
+4.90 (5.87%)
At close: May 2, 2025
Addnode 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 6,809 | 7,757 | 7,412 | 6,225 | 4,077 | 3,807 | Upgrade
|
| Revenue Growth (YoY) | -13.25% | 4.66% | 19.07% | 52.69% | 7.09% | 10.86% | Upgrade
|
| Cost of Revenue | 5,283 | 6,191 | 6,116 | 4,999 | 3,246 | 3,096 | Upgrade
|
| Gross Profit | 1,526 | 1,566 | 1,296 | 1,226 | 831 | 711 | Upgrade
|
| Selling, General & Admin | 568 | 568 | 522 | 403 | 281 | 266 | Upgrade
|
| Operating Expenses | 958 | 958 | 872 | 710 | 523 | 481 | Upgrade
|
| Operating Income | 568 | 608 | 424 | 516 | 308 | 230 | Upgrade
|
| Interest Expense | -157 | -158 | -89 | -37 | -16 | -16 | Upgrade
|
| Interest & Investment Income | 46 | 45 | 32 | 6 | - | 1 | Upgrade
|
| Currency Exchange Gain (Loss) | 1 | 1 | 2 | -2 | -5 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -7 | -7 | -9 | -4 | -4 | -3 | Upgrade
|
| EBT Excluding Unusual Items | 451 | 489 | 360 | 479 | 283 | 212 | Upgrade
|
| Merger & Restructuring Charges | -8 | -10 | -14 | -13 | -4 | -4 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 24 | 1 | 3 | Upgrade
|
| Other Unusual Items | 57 | 57 | 16 | 5 | 5 | - | Upgrade
|
| Pretax Income | 500 | 536 | 362 | 495 | 285 | 211 | Upgrade
|
| Income Tax Expense | 128 | 134 | 83 | 113 | 62 | 48 | Upgrade
|
| Earnings From Continuing Operations | 372 | 402 | 279 | 382 | 223 | 163 | Upgrade
|
| Net Income | 372 | 402 | 279 | 382 | 223 | 163 | Upgrade
|
| Net Income to Common | 372 | 402 | 279 | 382 | 223 | 163 | Upgrade
|
| Net Income Growth | 26.10% | 44.09% | -26.96% | 71.30% | 36.81% | 26.36% | Upgrade
|
| Shares Outstanding (Basic) | 133 | 133 | 133 | 134 | 134 | 134 | Upgrade
|
| Shares Outstanding (Diluted) | 133 | 133 | 133 | 134 | 134 | 134 | Upgrade
|
| Shares Change (YoY) | -0.01% | -0.08% | -0.14% | -0.41% | 0.36% | - | Upgrade
|
| EPS (Basic) | 2.79 | 3.02 | 2.09 | 2.86 | 1.66 | 1.22 | Upgrade
|
| EPS (Diluted) | 2.79 | 3.02 | 2.09 | 2.86 | 1.66 | 1.22 | Upgrade
|
| EPS Growth | 26.24% | 44.26% | -26.89% | 72.20% | 36.17% | 26.36% | Upgrade
|
| Free Cash Flow | 511 | 691 | 459 | 700 | 429 | 571 | Upgrade
|
| Free Cash Flow Per Share | 3.83 | 5.18 | 3.44 | 5.24 | 3.20 | 4.27 | Upgrade
|
| Dividend Per Share | 1.150 | 1.150 | 1.000 | 1.000 | 0.750 | 0.625 | Upgrade
|
| Dividend Growth | 15.00% | 15.00% | - | 33.33% | 20.00% | - | Upgrade
|
| Gross Margin | 22.41% | 20.19% | 17.48% | 19.70% | 20.38% | 18.68% | Upgrade
|
| Operating Margin | 8.34% | 7.84% | 5.72% | 8.29% | 7.56% | 6.04% | Upgrade
|
| Profit Margin | 5.46% | 5.18% | 3.76% | 6.14% | 5.47% | 4.28% | Upgrade
|
| Free Cash Flow Margin | 7.51% | 8.91% | 6.19% | 11.24% | 10.52% | 15.00% | Upgrade
|
| EBITDA | 700 | 740 | 539 | 612 | 378 | 294 | Upgrade
|
| EBITDA Margin | 10.28% | 9.54% | 7.27% | 9.83% | 9.27% | 7.72% | Upgrade
|
| D&A For EBITDA | 132 | 132 | 115 | 96 | 70 | 64 | Upgrade
|
| EBIT | 568 | 608 | 424 | 516 | 308 | 230 | Upgrade
|
| EBIT Margin | 8.34% | 7.84% | 5.72% | 8.29% | 7.56% | 6.04% | Upgrade
|
| Effective Tax Rate | 25.60% | 25.00% | 22.93% | 22.83% | 21.75% | 22.75% | Upgrade
|
Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.