AddLife AB (publ) (STO:ALIF.B)
Sweden · Delayed Price · Currency is SEK 180.70
-9.90 (-5.19%)
Oct 22, 2026, 5:29 PM CEST
AddLife 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 | Sep '26 Sep 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 |
| 10,698 | 10,442 | 10,286 | 9,685 | 9,084 | 7,993 | |
Revenue Growth | 1.62% | 1.52% | 6.21% | 6.62% | 13.65% | 51.58% |
Cost of Revenue | 6,561 | 6,465 | 6,427 | 6,085 | 5,657 | 5,136 |
Gross Profit | 4,137 | 3,977 | 3,859 | 3,600 | 3,427 | 2,857 |
Selling, General & Admin | 3,254 | 3,134 | 3,080 | 3,007 | 2,656 | 1,819 |
Research & Development | 58 | 57 | 71 | 97 | 81 | 34 |
Other Operating Expenses | -130 | -51 | -19 | -73 | -35 | -42 |
Operating Expenses | 3,182 | 3,140 | 3,132 | 3,031 | 2,702 | 1,811 |
Operating Income | 955 | 837 | 727 | 569 | 725 | 1,046 |
Interest Expense | -176 | -199 | -297 | -273 | -111 | -56 |
Interest & Investment Income | 4 | 4 | 5 | 9 | 9 | 97 |
Currency Exchange Gain (Loss) | -14 | -11 | -7 | 26 | -94 | -3 |
Other Non Operating Income (Expenses) | 3 | -13 | -21 | -9 | -15 | -99 |
EBT Excluding Unusual Items | 772 | 618 | 407 | 322 | 514 | 985 |
Merger & Restructuring Charges | -9 | -9 | -12 | -8 | -12 | -56 |
Gain (Loss) on Sale of Assets | 162 | 162 | 6 | 3 | 3 | 4 |
Asset Writedown | - | - | - | -125 | - | - |
Other Unusual Items | -31 | 1 | 4 | 147 | 97 | -6 |
Pretax Income | 894 | 772 | 405 | 339 | 602 | 927 |
Income Tax Expense | 248 | 210 | 151 | 147 | 119 | 206 |
Earnings From Continuing Operations | 646 | 562 | 254 | 192 | 483 | 721 |
Minority Interest in Earnings | -2 | -2 | -2 | -2 | -3 | -2 |
Net Income | 644 | 560 | 252 | 190 | 480 | 719 |
Net Income to Common | 644 | 560 | 252 | 190 | 480 | 719 |
Net Income Growth | 63.45% | 122.22% | 32.63% | -60.42% | -33.24% | 38.86% |
Shares Outstanding (Basic) | 122 | 122 | 122 | 122 | 122 | 119 |
Shares Outstanding (Diluted) | 122 | 122 | 122 | 122 | 122 | 120 |
Shares Change | 0.02% | 0.02% | 0.00% | -0.32% | 1.91% | 6.49% |
EPS (Basic) | 5.28 | 4.60 | 2.07 | 1.56 | 3.94 | 6.02 |
EPS (Diluted) | 5.27 | 4.59 | 2.06 | 1.56 | 3.93 | 5.99 |
EPS Growth | 63.15% | 122.82% | 32.12% | -60.29% | -34.49% | 30.39% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 1,126 | 1,150 | 845 | 547 | 696 | 909 |
Free Cash Flow Per Share | 9.24 | 9.44 | 6.93 | 4.49 | 5.69 | 7.58 |
Dividend Per Share | 1.500 | 1.500 | 0.750 | 0.500 | 1.200 | 2.000 |
Dividend Growth | 100.00% | 100.00% | 50.00% | -58.33% | -40.00% | 33.33% |
Gross Margin | 38.67% | 38.09% | 37.52% | 37.17% | 37.73% | 35.74% |
Operating Margin | 8.93% | 8.02% | 7.07% | 5.88% | 7.98% | 13.09% |
Profit Margin | 6.02% | 5.36% | 2.45% | 1.96% | 5.28% | 9.00% |
Free Cash Flow Margin | 10.53% | 11.01% | 8.21% | 5.65% | 7.66% | 11.37% |
EBITDA | 1,542 | 1,419 | 1,312 | 1,161 | 1,259 | 1,375 |
EBITDA Margin | 14.41% | 13.59% | 12.75% | 11.99% | 13.86% | 17.20% |
D&A For EBITDA | 587 | 582 | 585 | 592 | 534 | 329 |
EBIT | 955 | 837 | 727 | 569 | 725 | 1,046 |
EBIT Margin | 8.93% | 8.02% | 7.07% | 5.88% | 7.98% | 13.09% |
Effective Tax Rate | 27.74% | 27.20% | 37.28% | 43.36% | 19.77% | 22.22% |