Instalco AB (publ) (LON:0RP5)
London
· Delayed Price · Currency is GBP · Price in SEK 33.10
-0.40 (-1.19%)
At close: Feb 21, 2025
Instalco 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 | 13,690 | 14,279 | 12,063 | 8,890 | 7,122 | Upgrade
|
| Revenue | 13,690 | 14,279 | 12,063 | 8,890 | 7,122 | Upgrade
|
| Revenue Growth (YoY) | -4.12% | 18.37% | 35.69% | 24.82% | 25.12% | Upgrade
|
| Cost of Revenue | 6,456 | 7,215 | 6,186 | 4,552 | 3,720 | Upgrade
|
| Gross Profit | 7,234 | 7,064 | 5,877 | 4,338 | 3,402 | Upgrade
|
| Selling, General & Admin | 6,077 | 5,742 | 4,773 | 3,496 | 2,672 | Upgrade
|
| Other Operating Expenses | -88 | -79 | -48 | -58 | -33 | Upgrade
|
| Operating Expenses | 6,549 | 6,180 | 5,106 | 3,636 | 2,774 | Upgrade
|
| Operating Income | 685 | 884 | 771 | 702 | 628 | Upgrade
|
| Interest Expense | -162 | -151 | -50 | -15 | -13 | Upgrade
|
| Interest & Investment Income | - | 93 | 38 | 23 | 23 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -20 | -56 | -17 | -12 | Upgrade
|
| Other Non Operating Income (Expenses) | -41 | -29 | -20 | -13 | -7 | Upgrade
|
| EBT Excluding Unusual Items | 482 | 777 | 683 | 680 | 619 | Upgrade
|
| Merger & Restructuring Charges | -2 | -8 | -12 | -11 | -10 | Upgrade
|
| Asset Writedown | -29 | - | - | - | - | Upgrade
|
| Other Unusual Items | 35 | 23 | 25 | 31 | -14 | Upgrade
|
| Pretax Income | 486 | 792 | 696 | 700 | 595 | Upgrade
|
| Income Tax Expense | 122 | 177 | 145 | 142 | 133 | Upgrade
|
| Earnings From Continuing Operations | 364 | 615 | 551 | 558 | 462 | Upgrade
|
| Minority Interest in Earnings | - | -14 | -31 | -12 | -6 | Upgrade
|
| Net Income | 364 | 601 | 520 | 546 | 456 | Upgrade
|
| Net Income to Common | 364 | 601 | 520 | 546 | 456 | Upgrade
|
| Net Income Growth | -39.43% | 15.58% | -4.76% | 19.74% | 23.24% | Upgrade
|
| Shares Outstanding (Basic) | 264 | 263 | 261 | 260 | 253 | Upgrade
|
| Shares Outstanding (Diluted) | 264 | 266 | 266 | 265 | 259 | Upgrade
|
| Shares Change (YoY) | -0.61% | 0.08% | 0.17% | 2.27% | 2.23% | Upgrade
|
| EPS (Basic) | 1.38 | 2.29 | 2.00 | 2.10 | 1.80 | Upgrade
|
| EPS (Diluted) | 1.31 | 2.26 | 1.96 | 2.06 | 1.76 | Upgrade
|
| EPS Growth | -42.04% | 15.31% | -4.85% | 17.18% | 20.41% | Upgrade
|
| Free Cash Flow | 946 | 917 | 699 | 587 | 675 | Upgrade
|
| Free Cash Flow Per Share | 3.58 | 3.45 | 2.63 | 2.21 | 2.60 | Upgrade
|
| Dividend Per Share | 0.680 | 0.680 | 0.660 | 0.650 | 0.540 | Upgrade
|
| Dividend Growth | 0% | 3.03% | 1.54% | 20.37% | 17.39% | Upgrade
|
| Gross Margin | 52.84% | 49.47% | 48.72% | 48.80% | 47.77% | Upgrade
|
| Operating Margin | 5.00% | 6.19% | 6.39% | 7.90% | 8.82% | Upgrade
|
| Profit Margin | 2.66% | 4.21% | 4.31% | 6.14% | 6.40% | Upgrade
|
| Free Cash Flow Margin | 6.91% | 6.42% | 5.79% | 6.60% | 9.48% | Upgrade
|
| EBITDA | 1,245 | 1,139 | 945 | 748 | 643 | Upgrade
|
| EBITDA Margin | 9.09% | 7.98% | 7.83% | 8.41% | 9.03% | Upgrade
|
| D&A For EBITDA | 560 | 255 | 174 | 46 | 15 | Upgrade
|
| EBIT | 685 | 884 | 771 | 702 | 628 | Upgrade
|
| EBIT Margin | 5.00% | 6.19% | 6.39% | 7.90% | 8.82% | Upgrade
|
| Effective Tax Rate | 25.10% | 22.35% | 20.83% | 20.29% | 22.35% | Upgrade
|
| Revenue as Reported | 13,822 | 14,396 | 12,179 | 9,005 | 7,184 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.