Calviks AB (publ) (STO:CALVIK)
Sweden · Delayed Price · Currency is SEK 67.20
-2.80 (-4.00%)
Sep 2, 2026, 5:29 PM CET
Calviks 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 |
| 1,803 | 1,341 | 406.91 | 73.78 | 42.25 | 25.75 | |
Revenue Growth | 136.27% | 229.46% | 451.55% | 74.61% | 64.05% | 70.94% |
Cost of Revenue | 1,655 | 1,233 | 363.22 | 59.84 | 23.94 | 12.14 |
Gross Profit | 147.67 | 107.35 | 43.68 | 13.93 | 18.31 | 13.61 |
Selling, General & Admin | 56.78 | 47.16 | 20.62 | 8.38 | 7.15 | 4.88 |
Other Operating Expenses | -1.37 | -1.03 | -1.66 | -1.33 | - | -0.03 |
Operating Expenses | 80.05 | 63.21 | 23.6 | 9.71 | 8.74 | 4.91 |
Operating Income | 67.62 | 44.14 | 20.09 | 4.22 | 9.57 | 8.7 |
Interest Expense | -55.52 | -28.29 | -4.04 | -1.54 | -0.33 | -0.01 |
Interest & Investment Income | 1.4 | 1.4 | 0.95 | 0.06 | - | - |
Earnings From Equity Investments | - | - | - | 0.01 | - | - |
Currency Exchange Gain (Loss) | 0.1 | 0.1 | 0.01 | 0.04 | 0 | - |
Other Non Operating Income (Expenses) | 6.75 | -1.1 | 0 | -0.01 | - | 0 |
EBT Excluding Unusual Items | 20.35 | 16.26 | 17.02 | 2.79 | 9.25 | 8.69 |
Merger & Restructuring Charges | -2.48 | -2.48 | - | -0.37 | - | - |
Impairment of Goodwill | -4.2 | -4.2 | - | - | - | - |
Gain (Loss) on Sale of Investments | 1 | 1 | - | - | - | - |
Other Unusual Items | 4.29 | 4.29 | - | - | - | - |
Pretax Income | 18.96 | 14.86 | 17.02 | 2.43 | 9.25 | 8.69 |
Income Tax Expense | 11.76 | 8.65 | 4.28 | 0.91 | 2.15 | 1.94 |
Earnings From Continuing Operations | 7.2 | 6.22 | 12.73 | 1.51 | 7.1 | 6.75 |
Minority Interest in Earnings | -2.55 | -0.77 | -0.17 | - | - | -0.68 |
Net Income | 4.65 | 5.45 | 12.56 | 1.51 | 7.1 | 6.07 |
Net Income to Common | 4.65 | 5.45 | 12.56 | 1.51 | 7.1 | 6.07 |
Net Income Growth | -39.99% | -56.64% | 730.34% | -78.68% | 16.93% | 94.30% |
Shares Outstanding (Basic) | 6 | 5 | 5 | 4 | 3 | 3 |
Shares Outstanding (Diluted) | 6 | 5 | 5 | 4 | 3 | 3 |
Shares Change | 12.85% | 9.34% | 30.53% | 9.30% | 13.22% | - |
EPS (Basic) | 0.83 | 1.03 | 2.59 | 0.41 | 2.09 | 2.02 |
EPS (Diluted) | 0.83 | 1.02 | 2.59 | 0.41 | 2.09 | 2.02 |
EPS Growth | -47.22% | -60.59% | 536.12% | -80.50% | 3.28% | - |
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 | 57.68 | 46.16 | 17.99 | 4.28 | 8.12 | 7.58 |
Free Cash Flow Per Share | 10.31 | 8.70 | 3.71 | 1.15 | 2.39 | 2.52 |
Dividend Per Share | - | - | - | - | 1.657 | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 8.19% | 8.01% | 10.74% | 18.88% | 43.34% | 52.85% |
Operating Margin | 3.75% | 3.29% | 4.94% | 5.72% | 22.65% | 33.80% |
Profit Margin | 0.26% | 0.41% | 3.09% | 2.05% | 16.80% | 23.57% |
Free Cash Flow Margin | 3.20% | 3.44% | 4.42% | 5.79% | 19.22% | 29.43% |
EBITDA | 75.82 | 44.78 | 20.13 | 4.26 | 9.62 | 8.76 |
EBITDA Margin | 4.21% | 3.34% | 4.95% | 5.77% | 22.77% | 34.01% |
D&A For EBITDA | 8.2 | 0.64 | 0.04 | 0.04 | 0.05 | 0.05 |
EBIT | 67.62 | 44.14 | 20.09 | 4.22 | 9.57 | 8.7 |
EBIT Margin | 3.75% | 3.29% | 4.94% | 5.72% | 22.65% | 33.80% |
Effective Tax Rate | 62.03% | 58.17% | 25.17% | 37.61% | 23.23% | 22.30% |
Revenue as Reported | - | - | - | - | - | 25.79 |