Afry AB (STO:AFRY)
Sweden · Delayed Price · Currency is SEK 102.90
-0.50 (-0.48%)
Sep 2, 2026, 5:29 PM CET
Afry AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 25,171 | 25,758 | 27,160 | 26,978 | 23,552 | 20,104 | |
Revenue Growth | -5.02% | -5.16% | 0.68% | 14.55% | 17.15% | 5.86% |
Cost of Revenue | 20,589 | 21,106 | 22,016 | 21,895 | 19,325 | 16,184 |
Gross Profit | 4,582 | 4,652 | 5,144 | 5,083 | 4,227 | 3,920 |
Selling, General & Admin | 2,425 | 2,425 | 2,333 | 2,366 | 1,896 | 1,614 |
Other Operating Expenses | -58 | -13 | -22 | -7 | -54 | -47 |
Operating Expenses | 3,009 | 3,077 | 3,048 | 3,139 | 2,544 | 2,265 |
Operating Income | 1,573 | 1,575 | 2,096 | 1,944 | 1,683 | 1,655 |
Interest Expense | -267 | -293 | -370 | -372 | -182 | -122 |
Interest & Investment Income | 57 | 39 | 63 | 59 | 12 | 12 |
Earnings From Equity Investments | - | - | - | - | 8 | 5 |
Currency Exchange Gain (Loss) | -44 | -44 | 49 | -7 | -37 | 1 |
Other Non Operating Income (Expenses) | -46 | -46 | -34 | -21 | -9 | -22 |
EBT Excluding Unusual Items | 1,273 | 1,231 | 1,804 | 1,603 | 1,475 | 1,529 |
Merger & Restructuring Charges | -166 | -170 | -168 | -159 | -292 | -147 |
Gain (Loss) on Sale of Assets | - | - | - | -3 | 37 | 11 |
Pretax Income | 1,107 | 1,061 | 1,636 | 1,441 | 1,220 | 1,393 |
Income Tax Expense | 315 | 257 | 401 | 341 | 246 | 264 |
Earnings From Continuing Operations | 792 | 804 | 1,235 | 1,100 | 974 | 1,129 |
Minority Interest in Earnings | -2 | -4 | -6 | - | - | - |
Net Income | 790 | 800 | 1,229 | 1,100 | 974 | 1,129 |
Net Income to Common | 790 | 800 | 1,229 | 1,100 | 974 | 1,129 |
Net Income Growth | -16.05% | -34.91% | 11.73% | 12.94% | -13.73% | 21.01% |
Shares Outstanding (Basic) | 113 | 113 | 113 | 113 | 113 | 113 |
Shares Outstanding (Diluted) | 113 | 113 | 113 | 113 | 113 | 113 |
Shares Change | - | - | - | 0.00% | 0.02% | 0.61% |
EPS (Basic) | 6.98 | 7.06 | 10.85 | 9.71 | 8.60 | 9.97 |
EPS (Diluted) | 6.98 | 7.06 | 10.85 | 9.71 | 8.60 | 9.97 |
EPS Growth | -16.02% | -34.89% | 11.74% | 12.91% | -13.74% | 20.27% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 2,428 | 2,137 | 1,887 | 1,647 | 930 | 1,411 |
Free Cash Flow Per Share | 21.44 | 18.87 | 16.66 | 14.54 | 8.21 | 12.46 |
Dividend Per Share | 6.000 | 6.000 | 6.000 | 5.500 | 5.500 | 5.500 |
Dividend Growth | 0% | 0% | 9.09% | 0% | 0% | 10.00% |
Gross Margin | 18.20% | 18.06% | 18.94% | 18.84% | 17.95% | 19.50% |
Operating Margin | 6.25% | 6.12% | 7.72% | 7.21% | 7.15% | 8.23% |
Profit Margin | 3.14% | 3.11% | 4.52% | 4.08% | 4.14% | 5.62% |
Free Cash Flow Margin | 9.65% | 8.30% | 6.95% | 6.11% | 3.95% | 7.02% |
EBITDA | 1,850 | 1,876 | 2,413 | 2,270 | 1,989 | 1,944 |
EBITDA Margin | 7.35% | 7.28% | 8.88% | 8.41% | 8.45% | 9.67% |
D&A For EBITDA | 277 | 301 | 317 | 326 | 306 | 289 |
EBIT | 1,573 | 1,575 | 2,096 | 1,944 | 1,683 | 1,655 |
EBIT Margin | 6.25% | 6.12% | 7.72% | 7.21% | 7.15% | 8.23% |
Effective Tax Rate | 28.46% | 24.22% | 24.51% | 23.66% | 20.16% | 18.95% |