Boozt AB (publ) (LON:0RPY)
London
· Delayed Price · Currency is GBP · Price in SEK 126.40
-1.60 (-1.25%)
At close: Feb 21, 2025
Boozt 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 |
| Revenue | 8,244 | 7,755 | 6,743 | 5,814 | 4,359 | Upgrade
|
| Revenue Growth (YoY) | 6.31% | 15.01% | 15.98% | 33.37% | 27.28% | Upgrade
|
| Cost of Revenue | 5,856 | 5,529 | 4,753 | 4,074 | 2,915 | Upgrade
|
| Gross Profit | 2,388 | 2,226 | 1,990 | 1,740 | 1,444 | Upgrade
|
| Selling, General & Admin | 1,655 | 1,669 | 1,520 | 1,313 | 1,081 | Upgrade
|
| Other Operating Expenses | 8 | - | - | - | - | Upgrade
|
| Operating Expenses | 1,936 | 1,921 | 1,742 | 1,480 | 1,217 | Upgrade
|
| Operating Income | 452 | 305 | 248 | 259.8 | 226.7 | Upgrade
|
| Interest Expense | -44 | -39 | -22 | -16 | -12 | Upgrade
|
| Interest & Investment Income | 18 | 24 | 5 | 0.3 | - | Upgrade
|
| Currency Exchange Gain (Loss) | - | -6 | 5 | 4.7 | -18.8 | Upgrade
|
| Other Non Operating Income (Expenses) | 1 | -12 | 1 | -3.8 | 0.2 | Upgrade
|
| EBT Excluding Unusual Items | 427 | 272 | 237 | 245 | 196.1 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -25.7 | Upgrade
|
| Pretax Income | 427 | 272 | 237 | 245 | 170.4 | Upgrade
|
| Income Tax Expense | 85 | 39 | 50 | 49.8 | 37.6 | Upgrade
|
| Earnings From Continuing Operations | 342 | 233 | 187 | 195.2 | 132.8 | Upgrade
|
| Minority Interest in Earnings | - | - | - | -6.5 | - | Upgrade
|
| Net Income | 342 | 233 | 187 | 188.7 | 132.8 | Upgrade
|
| Net Income to Common | 342 | 233 | 187 | 188.7 | 132.8 | Upgrade
|
| Net Income Growth | 46.78% | 24.60% | -0.90% | 42.09% | 142.34% | Upgrade
|
| Shares Outstanding (Basic) | 65 | 68 | 67 | 66 | 58 | Upgrade
|
| Shares Outstanding (Diluted) | 69 | 69 | 68 | 67 | 60 | Upgrade
|
| Shares Change (YoY) | -0.44% | 1.36% | 1.31% | 11.80% | 3.92% | Upgrade
|
| EPS (Basic) | 5.24 | 3.42 | 2.78 | 2.87 | 2.27 | Upgrade
|
| EPS (Diluted) | 4.99 | 3.38 | 2.73 | 2.81 | 2.21 | Upgrade
|
| EPS Growth | 47.63% | 23.81% | -2.85% | 27.15% | 132.63% | Upgrade
|
| Free Cash Flow | 127 | 109 | 360 | -52.1 | 651.6 | Upgrade
|
| Free Cash Flow Per Share | 1.85 | 1.58 | 5.29 | -0.78 | 10.84 | Upgrade
|
| Gross Margin | 28.97% | 28.70% | 29.51% | 29.92% | 33.12% | Upgrade
|
| Operating Margin | 5.48% | 3.93% | 3.68% | 4.47% | 5.20% | Upgrade
|
| Profit Margin | 4.15% | 3.00% | 2.77% | 3.25% | 3.05% | Upgrade
|
| Free Cash Flow Margin | 1.54% | 1.41% | 5.34% | -0.90% | 14.95% | Upgrade
|
| EBITDA | 725 | 408 | 346 | 331.8 | 290.3 | Upgrade
|
| EBITDA Margin | 8.79% | 5.26% | 5.13% | 5.71% | 6.66% | Upgrade
|
| D&A For EBITDA | 273 | 103 | 98 | 72 | 63.6 | Upgrade
|
| EBIT | 452 | 305 | 248 | 259.8 | 226.7 | Upgrade
|
| EBIT Margin | 5.48% | 3.93% | 3.68% | 4.47% | 5.20% | Upgrade
|
| Effective Tax Rate | 19.91% | 14.34% | 21.10% | 20.33% | 22.07% | Upgrade
|
| Revenue as Reported | 8,244 | 7,755 | 6,748 | 5,819 | 4,359 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.