AcadeMedia AB (publ) (STO:ACAD)
Sweden
· Delayed Price · Currency is SEK 74.60
+0.10 (0.13%)
Feb 21, 2025, 5:29 PM CET
AcadeMedia AB Income Statement
Financials in millions SEK. Fiscal year is July - June.
Millions SEK. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Revenue | 18,336 | 17,332 | 15,539 | 14,339 | 13,340 | 12,271 | Upgrade
|
| Revenue Growth (YoY) | 12.80% | 11.54% | 8.37% | 7.49% | 8.71% | 4.75% | Upgrade
|
| Cost of Revenue | 12,605 | 11,931 | 10,731 | 9,922 | 9,226 | 8,584 | Upgrade
|
| Gross Profit | 5,731 | 5,401 | 4,808 | 4,417 | 4,114 | 3,687 | Upgrade
|
| Selling, General & Admin | 1,775 | 1,731 | 1,566 | 1,370 | 1,352 | 1,237 | Upgrade
|
| Operating Expenses | 4,091 | 3,890 | 3,490 | 3,125 | 2,932 | 2,751 | Upgrade
|
| Operating Income | 1,640 | 1,511 | 1,318 | 1,292 | 1,182 | 936 | Upgrade
|
| Interest Expense | -730 | -663 | -533 | -432 | -398 | -406 | Upgrade
|
| Interest & Investment Income | 23 | 22 | 9 | 1 | - | - | Upgrade
|
| Earnings From Equity Investments | -4 | -4 | -4 | -3 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 14 | -14 | 22 | -2 | 3 | -3 | Upgrade
|
| Other Non Operating Income (Expenses) | -5 | -10 | -8 | -8 | -8 | -7 | Upgrade
|
| EBT Excluding Unusual Items | 938 | 842 | 804 | 848 | 779 | 520 | Upgrade
|
| Merger & Restructuring Charges | -12 | -18 | -47 | -15 | -29 | -11 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -17 | Upgrade
|
| Other Unusual Items | 1 | - | -7 | -73 | 22 | 64 | Upgrade
|
| Pretax Income | 929 | 825 | 759 | 784 | 772 | 556 | Upgrade
|
| Income Tax Expense | 206 | 193 | 181 | 179 | 173 | 125 | Upgrade
|
| Net Income | 723 | 632 | 578 | 605 | 599 | 431 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 5 | - | Upgrade
|
| Net Income to Common | 723 | 632 | 578 | 605 | 594 | 431 | Upgrade
|
| Net Income Growth | 33.15% | 9.34% | -4.46% | 1.00% | 38.98% | 0% | Upgrade
|
| Shares Outstanding (Basic) | 103 | 104 | 106 | 106 | 105 | 105 | Upgrade
|
| Shares Outstanding (Diluted) | 103 | 104 | 106 | 106 | 106 | 105 | Upgrade
|
| Shares Change (YoY) | -1.65% | -1.15% | -0.32% | 0.22% | 0.36% | 0.08% | Upgrade
|
| EPS (Basic) | 7.04 | 6.06 | 5.47 | 5.73 | 5.64 | 4.09 | Upgrade
|
| EPS (Diluted) | 7.04 | 6.06 | 5.47 | 5.72 | 5.62 | 4.09 | Upgrade
|
| EPS Growth | 35.49% | 10.70% | -4.39% | 1.80% | 37.41% | 0% | Upgrade
|
| Free Cash Flow | 3,327 | 3,209 | 2,578 | 2,511 | 2,614 | 2,212 | Upgrade
|
| Free Cash Flow Per Share | 32.41 | 30.74 | 24.42 | 23.71 | 24.73 | 21.00 | Upgrade
|
| Dividend Per Share | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.500 | Upgrade
|
| Dividend Growth | 0% | 0% | 0% | 0% | 16.67% | 20.00% | Upgrade
|
| Gross Margin | 31.26% | 31.16% | 30.94% | 30.80% | 30.84% | 30.05% | Upgrade
|
| Operating Margin | 8.94% | 8.72% | 8.48% | 9.01% | 8.86% | 7.63% | Upgrade
|
| Profit Margin | 3.94% | 3.65% | 3.72% | 4.22% | 4.45% | 3.51% | Upgrade
|
| Free Cash Flow Margin | 18.14% | 18.51% | 16.59% | 17.51% | 19.60% | 18.03% | Upgrade
|
| EBITDA | 2,063 | 1,850 | 1,623 | 1,547 | 1,407 | 1,150 | Upgrade
|
| EBITDA Margin | 11.25% | 10.67% | 10.44% | 10.79% | 10.55% | 9.37% | Upgrade
|
| D&A For EBITDA | 423 | 339 | 305 | 255 | 225 | 214 | Upgrade
|
| EBIT | 1,640 | 1,511 | 1,318 | 1,292 | 1,182 | 936 | Upgrade
|
| EBIT Margin | 8.94% | 8.72% | 8.48% | 9.01% | 8.86% | 7.63% | Upgrade
|
| Effective Tax Rate | 22.17% | 23.39% | 23.85% | 22.83% | 22.41% | 22.48% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.