XANO Industri AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	3,402	3,315	3,431	3,509	3,151
Revenue Growth (YoY)	2.63%	-3.40%	-2.20%	11.34%	40.72%
Cost of Revenue	2,656	2,680	2,679	2,763	2,376
Gross Profit	746	634.45	752.83	745.32	775.87
Selling, General & Admin	466	536.73	468.89	410.75	332.63
Other Operating Expenses	-39	-20.28	-13.63	-6.82	-3.32
Operating Expenses	427	516.45	455.26	403.94	329.31
Operating Income	319	118	297.57	341.39	446.56
Interest Expense	-93.3	-81.77	-69.15	-33.58	-21.91
Interest & Investment Income	33	12.73	13.66	2.6	0.56
Earnings From Equity Investments	-	-0.25	-0.53	-0.16	-0.17
Currency Exchange Gain (Loss)	-11.7	0.15	-14.88	-	4.02
Other Non Operating Income (Expenses)	-	-	-	-1.25	-
EBT Excluding Unusual Items	247	48.86	226.67	309	429.06
Merger & Restructuring Charges	-	-	-	-	-3.58
Gain (Loss) on Sale of Assets	-	66.07	-	-	-
Other Unusual Items	-	-	-	-	8
Pretax Income	247	114.93	226.67	309	433.48
Income Tax Expense	69	14.88	51.27	59.93	91.4
Earnings From Continuing Operations	178	100.06	175.4	249.07	342.08
Net Income	178	100.06	175.4	249.07	342.08
Net Income to Common	178	100.06	175.4	249.07	342.08
Net Income Growth	77.90%	-42.95%	-29.58%	-27.19%	75.31%
Shares Outstanding (Basic)	59	59	58	58	58
Shares Outstanding (Diluted)	59	59	58	59	59
Shares Change (YoY)	-0.06%	1.79%	-1.41%	-	1.46%
EPS (Basic)	3.00	1.69	3.01	4.30	5.90
EPS (Diluted)	3.00	1.69	3.01	4.28	5.84
EPS Growth	77.76%	-43.88%	-29.64%	-26.83%	72.81%
Free Cash Flow	450	93.14	430.07	-9.66	265.66
Free Cash Flow Per Share	7.59	1.57	7.38	-0.16	4.49
Dividend Per Share	1.000	-	1.000	1.750	1.750
Dividend Growth	-	-	-42.86%	-	40.00%
Gross Margin	21.93%	19.14%	21.94%	21.24%	24.62%
Operating Margin	9.38%	3.56%	8.67%	9.73%	14.17%
Profit Margin	5.23%	3.02%	5.11%	7.10%	10.85%
Free Cash Flow Margin	13.23%	2.81%	12.53%	-0.27%	8.43%
EBITDA	487	225.05	393.31	429.46	517.71
EBITDA Margin	14.31%	6.79%	11.46%	12.24%	16.43%
D&A For EBITDA	168	107.05	95.74	88.07	71.15
EBIT	319	118	297.57	341.39	446.56
EBIT Margin	9.38%	3.56%	8.67%	9.73%	14.17%
Effective Tax Rate	27.93%	12.94%	22.62%	19.39%	21.09%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.