Bonesupport Holding AB (publ) (STO:BONEX)
Sweden · Delayed Price · Currency is SEK 319.80
+62.60 (24.34%)
Oct 22, 2026, 5:29 PM CEST
Bonesupport Holding 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 |
| 1,401 | 1,175 | 898.73 | 591.08 | 328.82 | 212.89 | |
Revenue Growth | 25.20% | 30.70% | 52.05% | 79.76% | 54.46% | 17.71% |
Cost of Revenue | 114.18 | 87.33 | 66.48 | 50.16 | 31.11 | 23.18 |
Gross Profit | 1,287 | 1,087 | 832.25 | 540.92 | 297.71 | 189.7 |
Selling, General & Admin | 830.22 | 719.26 | 609.34 | 461.62 | 311.75 | 220.69 |
Research & Development | 100.49 | 91.4 | 76.01 | 57.11 | 53.09 | 53.01 |
Other Operating Expenses | -56.57 | -0.89 | -0.81 | -0.45 | 0.47 | -0.7 |
Operating Expenses | 874.15 | 809.77 | 684.54 | 518.28 | 365.31 | 273 |
Operating Income | 412.79 | 277.56 | 147.71 | 22.64 | -67.61 | -83.3 |
Interest Expense | -39.42 | -39.42 | -2.29 | -3.12 | -0.97 | -1.17 |
Interest & Investment Income | 7.27 | 7.27 | 8.77 | 4.94 | 0.81 | - |
Currency Exchange Gain (Loss) | -50.79 | -50.79 | 18.43 | -8.71 | 3.07 | 2.28 |
Other Non Operating Income (Expenses) | 24.2 | - | - | - | - | - |
EBT Excluding Unusual Items | 354.04 | 194.61 | 172.62 | 15.75 | -64.69 | -82.19 |
Other Unusual Items | - | - | - | - | - | 0.35 |
Pretax Income | 358.95 | 199.52 | 172.62 | 15.75 | -64.69 | -81.84 |
Income Tax Expense | 87.18 | 57.36 | 38.87 | -229.27 | 3.47 | 3.69 |
Net Income | 271.77 | 142.15 | 133.75 | 245.02 | -68.17 | -85.53 |
Net Income to Common | 271.77 | 142.15 | 133.75 | 245.02 | -68.17 | -85.53 |
Net Income Growth | 78.89% | 6.28% | -45.41% | - | - | - |
Shares Outstanding (Basic) | 66 | 66 | 66 | 65 | 64 | 64 |
Shares Outstanding (Diluted) | 67 | 67 | 67 | 66 | 64 | 64 |
Shares Change | -0.21% | 0.25% | 1.55% | 1.78% | 0.70% | 8.32% |
EPS (Basic) | 4.14 | 2.16 | 2.04 | 3.77 | -1.06 | -1.34 |
EPS (Diluted) | 4.08 | 2.13 | 2.01 | 3.74 | -1.06 | -1.34 |
EPS Growth | 78.98% | 5.97% | -46.26% | - | - | - |
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 | 331.02 | 218.74 | 64.23 | -19.08 | -48.94 | -86.03 |
Free Cash Flow Per Share | 4.97 | 3.28 | 0.96 | -0.29 | -0.76 | -1.34 |
Gross Margin | 91.85% | 92.56% | 92.60% | 91.51% | 90.54% | 89.11% |
Operating Margin | 29.46% | 23.63% | 16.44% | 3.83% | -20.56% | -39.13% |
Profit Margin | 19.40% | 12.10% | 14.88% | 41.45% | -20.73% | -40.18% |
Free Cash Flow Margin | 23.63% | 18.62% | 7.15% | -3.23% | -14.89% | -40.41% |
EBITDA | 414.87 | 279.69 | 149.9 | 24.51 | -66.31 | -81.76 |
EBITDA Margin | 29.61% | 23.81% | 16.68% | 4.15% | -20.17% | -38.41% |
D&A For EBITDA | 2.08 | 2.13 | 2.19 | 1.87 | 1.29 | 1.54 |
EBIT | 412.79 | 277.56 | 147.71 | 22.64 | -67.61 | -83.3 |
EBIT Margin | 29.46% | 23.63% | 16.44% | 3.83% | -20.56% | -39.13% |
Effective Tax Rate | 24.29% | 28.75% | 22.52% | - | - | - |