Balco Group AB (STO:BALCO)
Sweden · Delayed Price · Currency is SEK 13.40
-0.25 (-1.83%)
Nov 2, 2026, 5:29 PM CET
Balco Group 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 |
| 1,335 | 1,295 | 1,418 | 1,215 | 1,334 | 1,120 | |
Revenue Growth | 1.86% | -8.66% | 16.71% | -8.90% | 19.02% | -6.63% |
Cost of Revenue | 1,189 | 1,112 | 1,155 | 961.98 | 1,041 | 824.21 |
Gross Profit | 145.32 | 183.12 | 263.01 | 252.91 | 292.48 | 296.27 |
Selling, General & Admin | 166.49 | 156.99 | 188.69 | 169.21 | 189.44 | 181.64 |
Other Operating Expenses | 10.07 | -0.93 | -2.88 | -0.77 | -0.63 | -3.45 |
Operating Expenses | 176.55 | 156.05 | 185.8 | 168.44 | 188.82 | 178.2 |
Operating Income | -31.23 | 27.07 | 77.21 | 84.46 | 103.67 | 118.08 |
Interest Expense | -29.99 | -27.49 | -23.51 | -15.65 | -6.81 | -4.58 |
Interest & Investment Income | 15.78 | 4.68 | 4.47 | 3.73 | 0.96 | 0.17 |
Other Non Operating Income (Expenses) | -5.96 | -5.96 | -10.82 | -2.42 | -2.04 | -1.95 |
EBT Excluding Unusual Items | -51.4 | -1.7 | 47.34 | 70.12 | 95.78 | 111.71 |
Merger & Restructuring Charges | -57.43 | -57.43 | -43.18 | -23.38 | -12.82 | - |
Gain (Loss) on Sale of Assets | 2.02 | 2.02 | 0.79 | 2.7 | 0.97 | 1.41 |
Other Unusual Items | 9.63 | 9.63 | - | 6.58 | 10.68 | -1.5 |
Pretax Income | -97.18 | -47.48 | 4.95 | 56.03 | 94.6 | 111.62 |
Income Tax Expense | -20.96 | -12.46 | 0.4 | 9.53 | 18.45 | 21.38 |
Earnings From Continuing Operations | -76.22 | -35.02 | 4.56 | 46.51 | 76.15 | 90.24 |
Minority Interest in Earnings | -0.86 | -0.76 | -3.5 | -0.62 | - | - |
Net Income | -77.08 | -35.78 | 1.06 | 45.88 | 76.15 | 90.24 |
Net Income to Common | -77.08 | -35.78 | 1.06 | 45.88 | 76.15 | 90.24 |
Net Income Growth | - | - | -97.69% | -39.75% | -15.61% | 16.22% |
Shares Outstanding (Basic) | 23 | 23 | 23 | 22 | 22 | 22 |
Shares Outstanding (Diluted) | 23 | 23 | 23 | 22 | 22 | 23 |
Shares Change | -0.00% | 0.28% | 4.78% | -0.88% | -1.80% | 1.75% |
EPS (Basic) | -3.35 | -1.55 | 0.05 | 2.09 | 3.48 | 4.12 |
EPS (Diluted) | -3.35 | -1.55 | 0.05 | 2.09 | 3.44 | 4.01 |
EPS Growth | - | - | -97.79% | -39.24% | -14.21% | 14.24% |
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 | 30.32 | 10.82 | 78.47 | -33.88 | 136.08 | 48.95 |
Free Cash Flow Per Share | 1.32 | 0.47 | 3.42 | -1.55 | 6.16 | 2.17 |
Dividend Per Share | - | - | - | - | 1.500 | 2.000 |
Dividend Growth | - | - | - | - | -25.00% | - |
Gross Margin | 10.89% | 14.14% | 18.55% | 20.82% | 21.93% | 26.44% |
Operating Margin | -2.34% | 2.09% | 5.45% | 6.95% | 7.77% | 10.54% |
Profit Margin | -5.78% | -2.76% | 0.07% | 3.78% | 5.71% | 8.05% |
Free Cash Flow Margin | 2.27% | 0.83% | 5.53% | -2.79% | 10.20% | 4.37% |
EBITDA | -6.41 | 51 | 108.92 | 108.37 | 121.94 | 136.2 |
EBITDA Margin | -0.48% | 3.94% | 7.68% | 8.92% | 9.14% | 12.16% |
D&A For EBITDA | 24.83 | 23.93 | 31.72 | 23.91 | 18.27 | 18.12 |
EBIT | -31.23 | 27.07 | 77.21 | 84.46 | 103.67 | 118.08 |
EBIT Margin | -2.34% | 2.09% | 5.45% | 6.95% | 7.77% | 10.54% |
Effective Tax Rate | - | - | 7.99% | 17.00% | 19.50% | 19.16% |