Bahnhof AB (publ) (STO:BAHN.B)
Sweden · Delayed Price · Currency is SEK 59.70
0.00 (0.00%)
Jul 24, 2026, 5:29 PM CET
Bahnhof 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 | Mar '26 Mar 31, 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 |
| 2,265 | 2,219 | 2,019 | 1,877 | 1,731 | 1,605 | |
Revenue Growth (YoY) | 9.76% | 9.92% | 7.54% | 8.46% | 7.87% | 8.95% |
Cost of Revenue | 1,602 | 1,572 | 1,428 | 1,308 | 1,230 | 1,155 |
Gross Profit | 663.85 | 647.26 | 591.01 | 569.6 | 501.35 | 449.26 |
Selling, General & Admin | 304.31 | 296.96 | 262.37 | 241.78 | 208.52 | 200.52 |
Depreciation & Amortization Expenses | 111.63 | 110.43 | 60.93 | 65.06 | 65.22 | 60.85 |
Total Operating Expenses | 415.95 | 407.39 | 323.29 | 306.84 | 273.74 | 261.37 |
Operating Income | 247.91 | 239.87 | 267.72 | 262.76 | 227.61 | 187.89 |
Interest Income | 9.94 | 11.6 | 19.82 | 13.56 | 1.91 | 0.46 |
Interest Expense | -4.81 | -5.11 | -3.78 | -3.08 | -2.49 | -2.22 |
Total Non-Operating Income (Expense) | 5.12 | 6.49 | 16.04 | 10.48 | -0.58 | -1.76 |
Pretax Income | 253.03 | 246.35 | 283.76 | 273.24 | 227.02 | 186.13 |
Provision for Income Taxes | 67.89 | 65.72 | 63.53 | 59.11 | 47.98 | 35.81 |
Net Income | 113.62 | 180.64 | 220.23 | 214.13 | 179.05 | 150.32 |
Minority Interest in Earnings | - | -2.43 | - | -0.72 | -0.58 | - |
Net Income to Common | 113.62 | 183.07 | 220.23 | 214.85 | 179.62 | 150.32 |
Net Income Growth | -0.12% | -16.87% | 2.50% | 19.61% | 19.49% | 8.95% |
Shares Outstanding (Basic) | 108 | 108 | 108 | 108 | 108 | 108 |
Shares Outstanding (Diluted) | 108 | 108 | 108 | 108 | 108 | 108 |
Shares Change (YoY) | 95.78% | - | - | - | - | - |
EPS (Basic) | 1.75 | 1.70 | 2.05 | 2.00 | 1.67 | 1.40 |
EPS (Diluted) | 1.75 | 1.70 | 2.05 | 2.00 | 1.67 | 1.40 |
EPS Growth | -15.46% | -17.07% | 2.50% | 19.76% | 19.29% | 9.38% |
Free Cash Flow | 235.39 | 269.83 | 147.96 | 394.96 | 247.11 | 188.41 |
Free Cash Flow Growth | -17.77% | 82.37% | -62.54% | 59.84% | 31.16% | 9.57% |
Free Cash Flow Per Share | 2.19 | 2.51 | 1.38 | 3.67 | 2.30 | 1.75 |
Dividends Per Share | 2.000 | 2.000 | 2.000 | 2.000 | 1.250 | 1.000 |
Dividend Growth | 0% | 0% | 0% | 60.00% | 25.00% | 33.33% |
Gross Margin | 29.30% | 29.17% | 29.27% | 30.34% | 28.96% | 28.00% |
Operating Margin | 10.94% | 10.81% | 13.26% | 14.00% | 13.15% | 11.71% |
Profit Margin | 5.02% | 8.14% | 10.91% | 11.41% | 10.34% | 9.37% |
FCF Margin | 10.39% | 12.16% | 7.33% | 21.04% | 14.28% | 11.74% |
EBITDA | 360.74 | 350.81 | 328.32 | 327.42 | 296.86 | 249.88 |
EBITDA Margin | 15.92% | 15.81% | 16.26% | 17.44% | 17.15% | 15.57% |
EBIT | 247.91 | 239.87 | 267.72 | 262.76 | 227.61 | 187.89 |
EBIT Margin | 10.94% | 10.81% | 13.26% | 14.00% | 13.15% | 11.71% |
Effective Tax Rate | 26.83% | 26.67% | 22.39% | 21.63% | 21.13% | 19.24% |