Berner Industrier AB (STO:BERNER.B)
Sweden · Delayed Price · Currency is SEK 76.80
-1.00 (-1.29%)
Jul 24, 2026, 5:29 PM CET
Berner Industrier 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 |
| 1,066 | 1,000 | 962.66 | 942.76 | 842 | 743.21 | |
Revenue Growth (YoY) | 9.37% | 3.91% | 2.11% | 11.97% | 13.29% | 6.91% |
Cost of Revenue | 626.8 | 580.74 | 590.17 | 566.03 | 518.66 | 449.66 |
Gross Profit | 439.1 | 419.51 | 372.49 | 376.73 | 323.35 | 293.55 |
Selling, General & Admin | 296.4 | 287.23 | 283.78 | 276.34 | 256.4 | 238.32 |
Depreciation & Amortization Expenses | 42.7 | 38.31 | 34.85 | 34.13 | 29.27 | 29.28 |
Other Operating Expenses | 1.1 | -4.87 | -3.42 | -1.89 | -1.89 | -4.08 |
Total Operating Expenses | 340.2 | 320.66 | 315.21 | 308.57 | 283.78 | 263.52 |
Operating Income | 101.9 | 98.85 | 57.28 | 68.15 | 39.57 | 30.04 |
Interest Income | 2.6 | 3.55 | 2.72 | 2.06 | 0.25 | 3.84 |
Interest Expense | -9 | -10.45 | -12.93 | -12.26 | -8.02 | -5.1 |
Total Non-Operating Income (Expense) | -6.4 | -6.91 | -10.21 | -10.21 | -7.78 | -1.26 |
Pretax Income | 95.5 | 91.94 | 47.07 | 57.94 | 31.79 | 28.78 |
Provision for Income Taxes | 20.2 | 19.69 | 10.21 | 12.55 | 7.45 | 6.05 |
Net Income | 75.3 | 72.26 | 36.86 | 45.39 | 24.34 | 22.73 |
Net Income to Common | 75.3 | 72.26 | 36.86 | 45.39 | 24.34 | 22.73 |
Net Income Growth | 58.53% | 96.03% | -18.80% | 86.47% | 7.10% | -26.95% |
Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Change (YoY) | 0.67% | 1.65% | - | - | - | - |
EPS (Basic) | 3.97 | 3.79 | 1.96 | 2.42 | 1.30 | 1.21 |
EPS (Diluted) | 3.97 | 3.79 | 1.96 | 2.42 | 1.30 | 1.21 |
EPS Growth | 56.92% | 93.37% | -19.01% | 86.15% | 7.44% | -27.11% |
Free Cash Flow | 76.5 | 92.1 | 102.1 | 79 | 19.93 | 15.04 |
Free Cash Flow Growth | -19.13% | -9.79% | 29.24% | 296.33% | 32.51% | -74.12% |
Free Cash Flow Per Share | 4.04 | 4.83 | 5.44 | 4.21 | 1.06 | 0.80 |
Dividends Per Share | 1.250 | 1.250 | 0.950 | 0.900 | 0.600 | 0.750 |
Dividend Growth | 31.58% | 31.58% | 5.56% | 50.00% | -20.00% | 0% |
Gross Margin | 41.20% | 41.94% | 38.69% | 39.96% | 38.40% | 39.50% |
Operating Margin | 9.56% | 9.88% | 5.95% | 7.23% | 4.70% | 4.04% |
Profit Margin | 7.06% | 7.22% | 3.83% | 4.81% | 2.89% | 3.06% |
FCF Margin | 7.18% | 9.21% | 10.61% | 8.38% | 2.37% | 2.02% |
EBITDA | 101.9 | 98.85 | 92.12 | 102.28 | 68.84 | 59.31 |
EBITDA Margin | 9.56% | 9.88% | 9.57% | 10.85% | 8.18% | 7.98% |
EBIT | 101.9 | 98.85 | 57.28 | 68.15 | 39.57 | 30.04 |
EBIT Margin | 9.56% | 9.88% | 5.95% | 7.23% | 4.70% | 4.04% |
Effective Tax Rate | 21.15% | 21.41% | 21.68% | 21.66% | 23.43% | 21.02% |