Bravida Holding AB (publ) (STO:BRAV)
Sweden · Delayed Price · Currency is SEK 155.30
+0.30 (0.19%)
Nov 2, 2026, 5:24 PM CET
Bravida 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 |
| 29,614 | 28,208 | 29,653 | 29,423 | 26,303 | 21,876 | |
Revenue Growth | 4.26% | -4.87% | 0.78% | 11.86% | 20.24% | 3.45% |
Cost of Revenue | 25,076 | 23,914 | 25,362 | 25,026 | 22,335 | 18,577 |
Gross Profit | 4,538 | 4,294 | 4,291 | 4,397 | 3,968 | 3,299 |
Selling, General & Admin | 2,701 | 2,627 | 2,757 | 2,672 | 2,272 | 1,787 |
Operating Expenses | 2,701 | 2,627 | 2,757 | 2,672 | 2,272 | 1,787 |
Operating Income | 1,837 | 1,667 | 1,534 | 1,725 | 1,696 | 1,512 |
Interest Expense | -167 | -162 | -183 | -174 | -67 | -51 |
Interest & Investment Income | 56 | 56 | 32 | 40 | 15 | 4 |
Currency Exchange Gain (Loss) | 5 | 5 | -3 | -1 | -1 | 3 |
Other Non Operating Income (Expenses) | 17 | -7 | -14 | -12 | -11 | -12 |
Pretax Income | 1,906 | 1,559 | 1,366 | 1,578 | 1,632 | 1,456 |
Income Tax Expense | 398 | 325 | 301 | 336 | 349 | 318 |
Earnings From Continuing Operations | 1,508 | 1,234 | 1,065 | 1,242 | 1,283 | 1,138 |
Minority Interest in Earnings | -1 | -3 | -9 | -15 | -16 | 10 |
Net Income | 1,507 | 1,231 | 1,056 | 1,227 | 1,267 | 1,148 |
Net Income to Common | 1,507 | 1,231 | 1,056 | 1,227 | 1,267 | 1,148 |
Net Income Growth | 29.80% | 16.57% | -13.94% | -3.16% | 10.37% | 14.57% |
Shares Outstanding (Basic) | 204 | 205 | 204 | 204 | 204 | 203 |
Shares Outstanding (Diluted) | 205 | 205 | 205 | 204 | 204 | 203 |
Shares Change | -0.01% | 0.09% | 0.05% | 0.16% | 0.40% | 0.04% |
EPS (Basic) | 7.38 | 6.02 | 5.17 | 6.02 | 6.22 | 5.66 |
EPS (Diluted) | 7.36 | 6.01 | 5.16 | 6.00 | 6.21 | 5.64 |
EPS Growth | 29.82% | 16.47% | -14.00% | -3.38% | 10.11% | 14.40% |
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 | 2,255 | 1,297 | 1,842 | 1,304 | 1,450 | 1,349 |
Free Cash Flow Per Share | 11.02 | 6.33 | 9.00 | 6.38 | 7.10 | 6.63 |
Dividend Per Share | 3.800 | 3.800 | 3.750 | 3.500 | 3.250 | 3.000 |
Dividend Growth | 1.33% | 1.33% | 7.14% | 7.69% | 8.33% | 20.00% |
Gross Margin | 15.32% | 15.22% | 14.47% | 14.94% | 15.09% | 15.08% |
Operating Margin | 6.20% | 5.91% | 5.17% | 5.86% | 6.45% | 6.91% |
Profit Margin | 5.09% | 4.36% | 3.56% | 4.17% | 4.82% | 5.25% |
Free Cash Flow Margin | 7.61% | 4.60% | 6.21% | 4.43% | 5.51% | 6.17% |
EBITDA | 1,912 | 1,735 | 1,604 | 1,781 | 1,738 | 1,546 |
EBITDA Margin | 6.46% | 6.15% | 5.41% | 6.05% | 6.61% | 7.07% |
D&A For EBITDA | 75 | 68 | 70 | 56 | 42 | 34 |
EBIT | 1,837 | 1,667 | 1,534 | 1,725 | 1,696 | 1,512 |
EBIT Margin | 6.20% | 5.91% | 5.17% | 5.86% | 6.45% | 6.91% |
Effective Tax Rate | 20.88% | 20.85% | 22.04% | 21.29% | 21.39% | 21.84% |