Gränges AB (publ) (LON: 0R9X)
London
· Delayed Price · Currency is GBP · Price in SEK 134.60
-2.20 (-1.61%)
At close: Jan 28, 2025
Gränges AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Operating Revenue | 23,506 | 22,354 | 24,253 | 18,044 | 10,970 | Upgrade
|
| Other Revenue | - | 165 | 239 | 86 | 38 | Upgrade
|
| Revenue | 23,506 | 22,519 | 24,492 | 18,130 | 11,008 | Upgrade
|
| Revenue Growth (YoY) | 4.38% | -8.06% | 35.09% | 64.70% | -8.10% | Upgrade
|
| Cost of Revenue | 15,490 | 15,183 | 17,725 | 12,755 | 7,019 | Upgrade
|
| Gross Profit | 8,016 | 7,336 | 6,767 | 5,375 | 3,989 | Upgrade
|
| Selling, General & Admin | 5,586 | 2,164 | 1,847 | 1,645 | 1,392 | Upgrade
|
| Other Operating Expenses | - | 2,793 | 2,863 | 2,048 | 1,425 | Upgrade
|
| Operating Expenses | 6,445 | 5,763 | 5,443 | 4,330 | 3,370 | Upgrade
|
| Operating Income | 1,571 | 1,573 | 1,324 | 1,045 | 619 | Upgrade
|
| Interest Expense | -265 | -314 | -245 | -78 | -98 | Upgrade
|
| Interest & Investment Income | - | 34 | 10 | 5 | 10 | Upgrade
|
| Earnings From Equity Investments | -8 | 1 | 2 | 2 | 2 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 2 | 11 | 1 | -3 | Upgrade
|
| Other Non Operating Income (Expenses) | - | -27 | -23 | -17 | -35 | Upgrade
|
| EBT Excluding Unusual Items | 1,298 | 1,269 | 1,079 | 958 | 495 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -58 | -64 | Upgrade
|
| Asset Writedown | - | -47 | -181 | -199 | - | Upgrade
|
| Other Unusual Items | -48 | - | -76 | 1 | 23 | Upgrade
|
| Pretax Income | 1,250 | 1,262 | 884 | 742 | 454 | Upgrade
|
| Income Tax Expense | 240 | 252 | 184 | 147 | 91 | Upgrade
|
| Earnings From Continuing Operations | 1,010 | 1,010 | 700 | 595 | 363 | Upgrade
|
| Minority Interest in Earnings | 3 | - | - | - | - | Upgrade
|
| Net Income | 1,013 | 1,010 | 700 | 595 | 363 | Upgrade
|
| Net Income to Common | 1,013 | 1,010 | 700 | 595 | 363 | Upgrade
|
| Net Income Growth | 0.30% | 44.29% | 17.65% | 63.91% | -39.50% | Upgrade
|
| Shares Outstanding (Basic) | 106 | 106 | 106 | 106 | 86 | Upgrade
|
| Shares Outstanding (Diluted) | 107 | 106 | 106 | 107 | 86 | Upgrade
|
| Shares Change (YoY) | 0.04% | 0.09% | -0.19% | 23.45% | 14.33% | Upgrade
|
| EPS (Basic) | 9.53 | 9.50 | 6.58 | 5.60 | 4.21 | Upgrade
|
| EPS (Diluted) | 9.51 | 9.48 | 6.58 | 5.58 | 4.21 | Upgrade
|
| EPS Growth | 0.32% | 44.07% | 17.92% | 32.70% | -47.07% | Upgrade
|
| Free Cash Flow | -836 | 2,066 | 119 | 164 | 857 | Upgrade
|
| Free Cash Flow Per Share | -7.85 | 19.40 | 1.12 | 1.54 | 9.93 | Upgrade
|
| Dividend Per Share | 3.200 | 3.000 | 2.500 | 2.250 | 1.100 | Upgrade
|
| Dividend Growth | 6.67% | 20.00% | 11.11% | 104.55% | - | Upgrade
|
| Gross Margin | 34.10% | 32.58% | 27.63% | 29.65% | 36.24% | Upgrade
|
| Operating Margin | 6.68% | 6.99% | 5.41% | 5.76% | 5.62% | Upgrade
|
| Profit Margin | 4.31% | 4.49% | 2.86% | 3.28% | 3.30% | Upgrade
|
| Free Cash Flow Margin | -3.56% | 9.17% | 0.49% | 0.90% | 7.79% | Upgrade
|
| EBITDA | 2,447 | 2,318 | 2,001 | 1,607 | 1,097 | Upgrade
|
| EBITDA Margin | 10.41% | 10.29% | 8.17% | 8.86% | 9.97% | Upgrade
|
| D&A For EBITDA | 876 | 745 | 677 | 562 | 478 | Upgrade
|
| EBIT | 1,571 | 1,573 | 1,324 | 1,045 | 619 | Upgrade
|
| EBIT Margin | 6.68% | 6.99% | 5.41% | 5.76% | 5.62% | Upgrade
|
| Effective Tax Rate | 19.20% | 19.97% | 20.81% | 19.81% | 20.04% | Upgrade
|
| Revenue as Reported | - | 22,518 | 24,492 | 18,130 | 11,008 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.