Boozt AB (publ) (STO:BOOZT)
Sweden · Delayed Price · Currency is SEK 151.60
+1.10 (0.73%)
Sep 2, 2026, 5:29 PM CET
Boozt 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 |
| 8,535 | 8,287 | 8,244 | 7,755 | 6,743 | 5,814 | |
Revenue Growth | 3.68% | 0.52% | 6.31% | 15.01% | 15.98% | 33.37% |
Cost of Revenue | 6,120 | 5,875 | 5,856 | 5,529 | 4,753 | 4,074 |
Gross Profit | 2,415 | 2,412 | 2,388 | 2,226 | 1,990 | 1,740 |
Selling, General & Admin | 1,665 | 1,671 | 1,655 | 1,669 | 1,520 | 1,313 |
Other Operating Expenses | -1 | 1 | 2 | - | - | - |
Operating Expenses | 1,963 | 1,965 | 1,930 | 1,921 | 1,742 | 1,480 |
Operating Income | 452 | 447 | 458 | 305 | 248 | 259.8 |
Interest Expense | -35 | -41 | -44 | -39 | -22 | -16 |
Interest & Investment Income | 8 | 19 | 18 | 24 | 5 | 0.3 |
Currency Exchange Gain (Loss) | -6 | -6 | -6 | -6 | 5 | 4.7 |
Other Non Operating Income (Expenses) | 2 | 1 | 1 | -12 | 1 | -3.8 |
EBT Excluding Unusual Items | 421 | 420 | 427 | 272 | 237 | 245 |
Asset Writedown | -38 | -38 | - | - | - | - |
Pretax Income | 383 | 382 | 427 | 272 | 237 | 245 |
Income Tax Expense | 82 | 81 | 85 | 39 | 50 | 49.8 |
Earnings From Continuing Operations | 301 | 301 | 342 | 233 | 187 | 195.2 |
Minority Interest in Earnings | - | - | - | - | - | -6.5 |
Net Income | 301 | 301 | 342 | 233 | 187 | 188.7 |
Net Income to Common | 301 | 301 | 342 | 233 | 187 | 188.7 |
Net Income Growth | -16.62% | -11.99% | 46.78% | 24.60% | -0.90% | 42.09% |
Shares Outstanding (Basic) | 61 | 63 | 65 | 66 | 67 | 66 |
Shares Outstanding (Diluted) | 64 | 67 | 69 | 69 | 68 | 67 |
Shares Change | -5.92% | -2.01% | -0.09% | 1.01% | 1.31% | 11.80% |
EPS (Basic) | 4.97 | 4.80 | 5.24 | 3.53 | 2.78 | 2.87 |
EPS (Diluted) | 4.67 | 4.47 | 4.99 | 3.39 | 2.73 | 2.81 |
EPS Growth | -11.67% | -10.42% | 47.20% | 24.18% | -2.85% | 27.15% |
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 | 703 | 985 | 127 | 109 | 360 | -52.1 |
Free Cash Flow Per Share | 10.91 | 14.64 | 1.85 | 1.59 | 5.29 | -0.78 |
Gross Margin | 28.29% | 29.11% | 28.97% | 28.70% | 29.51% | 29.92% |
Operating Margin | 5.30% | 5.39% | 5.56% | 3.93% | 3.68% | 4.47% |
Profit Margin | 3.53% | 3.63% | 4.15% | 3.00% | 2.77% | 3.25% |
Free Cash Flow Margin | 8.24% | 11.89% | 1.54% | 1.41% | 5.34% | -0.90% |
EBITDA | 556 | 545 | 553 | 408 | 346 | 331.8 |
EBITDA Margin | 6.51% | 6.58% | 6.71% | 5.26% | 5.13% | 5.71% |
D&A For EBITDA | 104 | 98 | 95 | 103 | 98 | 72 |
EBIT | 452 | 447 | 458 | 305 | 248 | 259.8 |
EBIT Margin | 5.30% | 5.39% | 5.56% | 3.93% | 3.68% | 4.47% |
Effective Tax Rate | 21.41% | 21.20% | 19.91% | 14.34% | 21.10% | 20.33% |
Revenue as Reported | 8,535 | 8,287 | 8,244 | 7,755 | 6,748 | 5,819 |