Berner Industrier AB (STO:BERNER.B)
Sweden · Delayed Price · Currency is SEK 82.00
-0.50 (-0.61%)
Aug 14, 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 |
Operating Revenue | 1,065 | 1,000 | 962.66 | 942.76 | 842 | 743.21 |
| 1,065 | 1,000 | 962.66 | 942.76 | 842 | 743.21 | |
Revenue Growth | 9.64% | 3.91% | 2.11% | 11.97% | 13.29% | 6.91% |
Cost of Revenue | 626.84 | 580.74 | 590.17 | 566.03 | 518.66 | 449.66 |
Gross Profit | 437.71 | 419.51 | 372.49 | 376.73 | 323.35 | 293.55 |
Selling, General & Admin | 296.33 | 287.23 | 283.78 | 276.34 | 256.4 | 238.32 |
Other Operating Expenses | 0.39 | -1.21 | -0.41 | 0.34 | -1.33 | -0.76 |
Operating Expenses | 339.32 | 324.32 | 318.22 | 310.81 | 284.34 | 266.84 |
Operating Income | 98.39 | 95.19 | 54.26 | 65.92 | 39 | 26.72 |
Interest Expense | -6.91 | -8.31 | -11.14 | -12.06 | -6.67 | -5.07 |
Interest & Investment Income | 0.75 | 1.85 | 2.42 | 2.06 | 0.25 | 0.13 |
Currency Exchange Gain (Loss) | 1.38 | 1.38 | -1.32 | -0.18 | -1.35 | 0.66 |
Other Non Operating Income (Expenses) | -0.01 | -0.01 | -0.03 | -0.02 | - | 5.86 |
EBT Excluding Unusual Items | 93.6 | 90.1 | 44.19 | 55.71 | 31.22 | 28.3 |
Gain (Loss) on Sale of Assets | 1.76 | 1.76 | 2.77 | 2.18 | 0.57 | 0.47 |
Pretax Income | 95.44 | 91.94 | 47.07 | 57.94 | 31.79 | 28.78 |
Income Tax Expense | 20.29 | 19.69 | 10.21 | 12.55 | 7.45 | 6.05 |
Net Income | 75.16 | 72.26 | 36.86 | 45.39 | 24.34 | 22.73 |
Net Income to Common | 75.16 | 72.26 | 36.86 | 45.39 | 24.34 | 22.73 |
Net Income Growth | 58.35% | 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 | 2.32% | 1.65% | - | - | -0.00% | 0.00% |
EPS (Basic) | 3.91 | 3.79 | 1.96 | 2.42 | 1.30 | 1.21 |
EPS (Diluted) | 3.91 | 3.79 | 1.96 | 2.42 | 1.30 | 1.21 |
EPS Growth | 54.72% | 92.84% | -18.80% | 86.47% | 7.10% | -26.96% |
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 | 76.6 | 92.1 | 102.1 | 79 | 19.93 | 15.04 |
Free Cash Flow Per Share | 3.98 | 4.83 | 5.44 | 4.21 | 1.06 | 0.80 |
Dividend 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 | 41.12% | 41.94% | 38.69% | 39.96% | 38.40% | 39.50% |
Operating Margin | 9.24% | 9.52% | 5.64% | 6.99% | 4.63% | 3.60% |
Profit Margin | 7.06% | 7.22% | 3.83% | 4.81% | 2.89% | 3.06% |
Free Cash Flow Margin | 7.20% | 9.21% | 10.61% | 8.38% | 2.37% | 2.02% |
EBITDA | 108.37 | 101.77 | 60.07 | 72.3 | 44.07 | 31.46 |
EBITDA Margin | 10.18% | 10.17% | 6.24% | 7.67% | 5.23% | 4.23% |
D&A For EBITDA | 9.98 | 6.58 | 5.8 | 6.38 | 5.07 | 4.74 |
EBIT | 98.39 | 95.19 | 54.26 | 65.92 | 39 | 26.72 |
EBIT Margin | 9.24% | 9.52% | 5.64% | 6.99% | 4.63% | 3.60% |
Effective Tax Rate | 21.26% | 21.41% | 21.68% | 21.66% | 23.43% | 21.02% |
Revenue as Reported | 1,069 | 1,005 | 967.38 | 947.41 | 844.77 | 747.3 |