AcadeMedia AB (publ) (LON:0RHN)
London · Delayed Price · Currency is GBP · Price in SEK 89.10
-0.90 (-1.00%)
At close: Feb 6, 2026
AcadeMedia AB Income Statement
Financials in millions SEK. Fiscal year is July - June.
Millions SEK. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
| 19,486 | 19,021 | 17,332 | 15,539 | 14,339 | 13,340 | |
Revenue Growth (YoY) | 6.27% | 9.74% | 11.54% | 8.37% | 7.49% | 8.71% |
Cost of Revenue | 13,453 | 13,098 | 11,931 | 10,731 | 9,922 | 9,226 |
Gross Profit | 6,033 | 5,923 | 5,401 | 4,808 | 4,417 | 4,114 |
Selling, General & Admin | 1,836 | 1,790 | 1,731 | 1,566 | 1,370 | 1,352 |
Amortization of Goodwill & Intangibles | - | - | - | 1,924 | 1,755 | 1,580 |
Operating Expenses | 4,169 | 4,143 | 3,890 | 3,490 | 3,125 | 2,932 |
Operating Income | 1,864 | 1,780 | 1,511 | 1,318 | 1,292 | 1,182 |
Interest Expense | -701 | -714 | -663 | -533 | -432 | -398 |
Interest & Investment Income | 9 | 17 | 22 | 9 | 1 | - |
Earnings From Equity Investments | - | - | -4 | -4 | -3 | - |
Currency Exchange Gain (Loss) | -30 | -2 | -14 | 22 | -2 | 3 |
Other Non Operating Income (Expenses) | -18 | -12 | -10 | -8 | -8 | -8 |
EBT Excluding Unusual Items | 1,124 | 1,069 | 842 | 804 | 848 | 779 |
Merger & Restructuring Charges | -30 | -30 | -18 | -47 | -15 | -29 |
Asset Writedown | -9 | -9 | - | - | - | - |
Other Unusual Items | -5 | 10 | - | -7 | -73 | 22 |
Pretax Income | 1,082 | 1,042 | 825 | 759 | 784 | 772 |
Income Tax Expense | 239 | 221 | 193 | 181 | 179 | 173 |
Net Income | 843 | 821 | 632 | 578 | 605 | 599 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 5 |
Net Income to Common | 843 | 821 | 632 | 578 | 605 | 594 |
Net Income Growth | 16.60% | 29.90% | 9.34% | -4.46% | 1.00% | 38.98% |
Shares Outstanding (Basic) | 100 | 101 | 104 | 106 | 106 | 105 |
Shares Outstanding (Diluted) | 100 | 101 | 104 | 106 | 106 | 106 |
Shares Change (YoY) | -2.87% | -3.38% | -1.15% | -0.32% | 0.22% | 0.36% |
EPS (Basic) | 8.45 | 8.14 | 6.06 | 5.47 | 5.73 | 5.64 |
EPS (Diluted) | 8.45 | 8.14 | 6.06 | 5.47 | 5.72 | 5.62 |
EPS Growth | 20.03% | 34.43% | 10.70% | -4.39% | 1.80% | 37.41% |
Free Cash Flow | 3,560 | 3,411 | 3,209 | 2,578 | 2,511 | 2,614 |
Free Cash Flow Per Share | 35.70 | 33.82 | 30.75 | 24.42 | 23.71 | 24.73 |
Dividend Per Share | 2.250 | 2.250 | 1.750 | 1.750 | 1.750 | 1.750 |
Dividend Growth | 28.57% | 28.57% | - | - | - | 16.67% |
Gross Margin | 30.96% | 31.14% | 31.16% | 30.94% | 30.80% | 30.84% |
Operating Margin | 9.57% | 9.36% | 8.72% | 8.48% | 9.01% | 8.86% |
Profit Margin | 4.33% | 4.32% | 3.65% | 3.72% | 4.22% | 4.45% |
Free Cash Flow Margin | 18.27% | 17.93% | 18.52% | 16.59% | 17.51% | 19.60% |
EBITDA | 2,209 | 2,122 | 1,850 | 1,623 | 1,547 | 1,407 |
EBITDA Margin | 11.34% | 11.16% | 10.67% | 10.45% | 10.79% | 10.55% |
D&A For EBITDA | 345 | 342 | 339 | 305 | 255 | 225 |
EBIT | 1,864 | 1,780 | 1,511 | 1,318 | 1,292 | 1,182 |
EBIT Margin | 9.57% | 9.36% | 8.72% | 8.48% | 9.01% | 8.86% |
Effective Tax Rate | 22.09% | 21.21% | 23.39% | 23.85% | 22.83% | 22.41% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.