Boozt AB (publ) (STO:BOOZT)
Sweden · Delayed Price · Currency is SEK 86.65
-0.60 (-0.69%)
Aug 1, 2025, 5:29 PM CET
Splunk Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
| 8,282 | 8,244 | 7,755 | 6,743 | 5,814 | 4,359 | Upgrade | |
Revenue Growth (YoY) | 5.58% | 6.31% | 15.01% | 15.98% | 33.37% | 27.28% | Upgrade |
Cost of Revenue | 5,902 | 5,856 | 5,529 | 4,753 | 4,074 | 2,915 | Upgrade |
Gross Profit | 2,380 | 2,388 | 2,226 | 1,990 | 1,740 | 1,444 | Upgrade |
Selling, General & Admin | 1,643 | 1,655 | 1,669 | 1,520 | 1,313 | 1,081 | Upgrade |
Other Operating Expenses | -6 | 2 | - | - | - | - | Upgrade |
Operating Expenses | 1,912 | 1,930 | 1,921 | 1,742 | 1,480 | 1,217 | Upgrade |
Operating Income | 468 | 458 | 305 | 248 | 259.8 | 226.7 | Upgrade |
Interest Expense | -41 | -44 | -39 | -22 | -16 | -12 | Upgrade |
Interest & Investment Income | 21 | 18 | 24 | 5 | 0.3 | - | Upgrade |
Currency Exchange Gain (Loss) | -6 | -6 | -6 | 5 | 4.7 | -18.8 | Upgrade |
Other Non Operating Income (Expenses) | -1 | 1 | -12 | 1 | -3.8 | 0.2 | Upgrade |
EBT Excluding Unusual Items | 441 | 427 | 272 | 237 | 245 | 196.1 | Upgrade |
Merger & Restructuring Charges | - | - | - | - | - | -25.7 | Upgrade |
Pretax Income | 441 | 427 | 272 | 237 | 245 | 170.4 | Upgrade |
Income Tax Expense | 97 | 85 | 39 | 50 | 49.8 | 37.6 | Upgrade |
Earnings From Continuing Operations | 344 | 342 | 233 | 187 | 195.2 | 132.8 | Upgrade |
Minority Interest in Earnings | - | - | - | - | -6.5 | - | Upgrade |
Net Income | 344 | 342 | 233 | 187 | 188.7 | 132.8 | Upgrade |
Net Income to Common | 344 | 342 | 233 | 187 | 188.7 | 132.8 | Upgrade |
Net Income Growth | 43.33% | 46.78% | 24.60% | -0.90% | 42.09% | 142.34% | Upgrade |
Shares Outstanding (Basic) | 65 | 65 | 66 | 67 | 66 | 58 | Upgrade |
Shares Outstanding (Diluted) | 69 | 69 | 69 | 68 | 67 | 60 | Upgrade |
Shares Change (YoY) | -0.98% | -0.09% | 1.01% | 1.31% | 11.80% | 3.92% | Upgrade |
EPS (Basic) | 5.29 | 5.24 | 3.53 | 2.78 | 2.87 | 2.27 | Upgrade |
EPS (Diluted) | 5.01 | 4.99 | 3.39 | 2.73 | 2.81 | 2.21 | Upgrade |
EPS Growth | 44.33% | 47.20% | 24.18% | -2.85% | 27.15% | 132.63% | Upgrade |
Free Cash Flow | 201 | 127 | 109 | 360 | -52.1 | 651.6 | Upgrade |
Free Cash Flow Per Share | 2.93 | 1.85 | 1.59 | 5.29 | -0.78 | 10.85 | Upgrade |
Gross Margin | 28.74% | 28.97% | 28.70% | 29.51% | 29.92% | 33.12% | Upgrade |
Operating Margin | 5.65% | 5.56% | 3.93% | 3.68% | 4.47% | 5.20% | Upgrade |
Profit Margin | 4.15% | 4.15% | 3.00% | 2.77% | 3.25% | 3.05% | Upgrade |
Free Cash Flow Margin | 2.43% | 1.54% | 1.41% | 5.34% | -0.90% | 14.95% | Upgrade |
EBITDA | 563 | 553 | 408 | 346 | 331.8 | 290.3 | Upgrade |
EBITDA Margin | 6.80% | 6.71% | 5.26% | 5.13% | 5.71% | 6.66% | Upgrade |
D&A For EBITDA | 95 | 95 | 103 | 98 | 72 | 63.6 | Upgrade |
EBIT | 468 | 458 | 305 | 248 | 259.8 | 226.7 | Upgrade |
EBIT Margin | 5.65% | 5.56% | 3.93% | 3.68% | 4.47% | 5.20% | Upgrade |
Effective Tax Rate | 22.00% | 19.91% | 14.34% | 21.10% | 20.33% | 22.07% | Upgrade |
Revenue as Reported | 8,282 | 8,244 | 7,755 | 6,748 | 5,819 | 4,359 | Upgrade |
Updated Feb 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.