BICO Group AB (publ) (STO:BICO)
Sweden · Delayed Price · Currency is SEK 20.00
+1.74 (9.53%)
Apr 14, 2026, 5:29 PM CET
BICO Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 1,497 | 1,727 | 2,010 | 2,286 | 1,351 |
Other Revenue | - | - | - | 41.3 | 26.8 |
| 1,497 | 1,727 | 2,010 | 2,327 | 1,378 | |
Revenue Growth (YoY) | -13.32% | -14.09% | -13.60% | 68.85% | 273.47% |
Cost of Revenue | 716.9 | 805.1 | 1,017 | 534.1 | 349 |
Gross Profit | 780.3 | 922.1 | 993.2 | 1,793 | 1,029 |
Selling, General & Admin | 827.5 | 910.6 | 986.2 | 1,818 | 1,061 |
Research & Development | 204.9 | 227.6 | 343.2 | - | - |
Other Operating Expenses | -7.8 | -32.2 | -49.4 | - | 1.2 |
Operating Expenses | 1,025 | 1,106 | 1,280 | 2,108 | 1,254 |
Operating Income | -244.3 | -183.9 | -286.8 | -315.2 | -224.8 |
Interest Expense | -68.2 | -96.3 | -95.9 | -98.2 | -59.3 |
Interest & Investment Income | 14.5 | 17.8 | 18.3 | 15.4 | 2.1 |
Currency Exchange Gain (Loss) | -250.9 | 297.1 | -146.6 | 397.3 | 88.4 |
Other Non Operating Income (Expenses) | -8.4 | -7.5 | -7 | -6.1 | -4.6 |
EBT Excluding Unusual Items | -557.3 | 27.2 | -518 | -6.8 | -198.2 |
Merger & Restructuring Charges | - | - | - | -6.1 | -42 |
Impairment of Goodwill | -1,010 | - | -381.5 | - | - |
Gain (Loss) on Sale of Investments | 2.6 | 0.5 | 1.8 | -35.1 | 10.9 |
Gain (Loss) on Sale of Assets | - | -6.9 | - | -1.5 | -5 |
Asset Writedown | -32.5 | -119 | -65.7 | - | - |
Other Unusual Items | 20.2 | 16.7 | 166.1 | 14.6 | 20.9 |
Pretax Income | -1,577 | -81.5 | -797.3 | -34.9 | -213.4 |
Income Tax Expense | 6.4 | 28.7 | -8.6 | 53.2 | 15.8 |
Earnings From Continuing Operations | -1,584 | -110.2 | -788.7 | -88.1 | -229.2 |
Earnings From Discontinued Operations | 490.7 | 101.1 | -385.1 | -747.6 | - |
Net Income to Company | -1,093 | -9.1 | -1,174 | -835.7 | -229.2 |
Minority Interest in Earnings | 4.2 | 3.6 | 1.1 | 2.8 | 1.6 |
Net Income | -1,089 | -5.5 | -1,173 | -832.9 | -227.6 |
Net Income to Common | -1,089 | -5.5 | -1,173 | -832.9 | -227.6 |
Shares Outstanding (Basic) | 71 | 71 | 71 | 64 | 57 |
Shares Outstanding (Diluted) | 71 | 71 | 71 | 64 | 57 |
Shares Change (YoY) | - | 0.00% | 9.67% | 12.37% | 30.58% |
EPS (Basic) | -15.43 | -0.08 | -16.62 | -12.94 | -3.97 |
EPS (Diluted) | -15.43 | -0.08 | -16.62 | -12.95 | -3.97 |
Free Cash Flow | 55.1 | 114.3 | 7 | -543.5 | -520.1 |
Free Cash Flow Per Share | 0.78 | 1.62 | 0.10 | -8.45 | -9.08 |
Gross Margin | 52.12% | 53.39% | 49.40% | 77.05% | 74.67% |
Operating Margin | -16.32% | -10.65% | -14.27% | -13.55% | -16.31% |
Profit Margin | -72.73% | -0.32% | -58.33% | -35.79% | -16.52% |
Free Cash Flow Margin | 3.68% | 6.62% | 0.35% | -23.36% | -37.74% |
EBITDA | -127.5 | -6.5 | -41.2 | 500.6 | -96 |
EBITDA Margin | -8.52% | -0.38% | -2.05% | 21.51% | -6.97% |
D&A For EBITDA | 116.8 | 177.4 | 245.6 | 815.8 | 128.8 |
EBIT | -244.3 | -183.9 | -286.8 | -315.2 | -224.8 |
EBIT Margin | -16.32% | -10.65% | -14.27% | -13.55% | -16.31% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.