CombinedX AB (publ) (STO:CX)
Sweden · Delayed Price · Currency is SEK 24.90
+0.10 (0.40%)
Nov 6, 2026, 5:25 PM CET
CombinedX 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 |
Operating Revenue | 898.4 | 948.9 | 930.8 | 766.2 | 650.5 | 560.1 |
Other Revenue | 159.9 | - | - | - | - | - |
| 1,058 | 948.9 | 930.8 | 766.2 | 650.5 | 560.1 | |
Revenue Growth | 13.56% | 1.94% | 21.48% | 17.79% | 16.14% | 5.03% |
Cost of Revenue | 728.6 | 759.3 | 748.9 | 585.1 | 506.8 | 433.3 |
Gross Profit | 329.7 | 189.6 | 181.9 | 181.1 | 143.7 | 126.8 |
Selling, General & Admin | 65.7 | 72.4 | 71.1 | 64.2 | 64.3 | 45.8 |
Other Operating Expenses | 1 | 0.1 | -0.7 | 0.4 | -0.3 | 0.4 |
Operating Expenses | 133.2 | 130.7 | 119 | 101.6 | 92.3 | 73.5 |
Operating Income | 196.5 | 58.9 | 62.9 | 79.5 | 51.4 | 53.3 |
Interest Expense | -4.4 | -6.2 | -5.8 | -4.9 | -4.5 | -3.2 |
Interest & Investment Income | 0.4 | 2 | 3.6 | 2.8 | 0.4 | 0.2 |
Earnings From Equity Investments | -3.1 | 1.3 | 1.1 | 0.3 | 0.3 | 1.2 |
Currency Exchange Gain (Loss) | -3 | -3 | 0.6 | 0.4 | 0.2 | 0.8 |
Other Non Operating Income (Expenses) | 1.2 | -3.1 | 2 | 9.4 | -1 | -0.1 |
EBT Excluding Unusual Items | 187.6 | 49.9 | 64.4 | 87.5 | 46.8 | 52.2 |
Merger & Restructuring Charges | -2.5 | -2.5 | -3 | -0.3 | - | - |
Gain (Loss) on Sale of Assets | - | - | 0.2 | 0.1 | 0.6 | 6.4 |
Pretax Income | 185.1 | 47.4 | 62.2 | 87.3 | 47.4 | 58.6 |
Income Tax Expense | 5.5 | 9.7 | 11.2 | 16.4 | 12.2 | 9.3 |
Earnings From Continuing Operations | 179.6 | 37.7 | 51 | 70.9 | 35.2 | 49.3 |
Minority Interest in Earnings | - | - | -0.4 | - | - | - |
Net Income | 179.6 | 37.7 | 50.6 | 70.9 | 35.2 | 49.3 |
Net Income to Common | 179.6 | 37.7 | 50.6 | 70.9 | 35.2 | 49.3 |
Net Income Growth | 286.24% | -25.49% | -28.63% | 101.42% | -28.60% | - |
Shares Outstanding (Basic) | 19 | 19 | 18 | 17 | 16 | 14 |
Shares Outstanding (Diluted) | 19 | 19 | 18 | 17 | 17 | 14 |
Shares Change | 3.39% | 5.68% | 3.33% | 3.31% | 21.73% | 11.82% |
EPS (Basic) | 9.22 | 1.99 | 2.82 | 4.15 | 2.13 | 3.61 |
EPS (Diluted) | 9.22 | 1.99 | 2.82 | 4.09 | 2.10 | 3.58 |
EPS Growth | 273.62% | -29.43% | -31.05% | 94.76% | -41.34% | - |
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 | 77.4 | 91.4 | 119.4 | 78.1 | 37.3 | 67.1 |
Free Cash Flow Per Share | 3.97 | 4.83 | 6.66 | 4.50 | 2.22 | 4.87 |
Dividend Per Share | 1.000 | 1.000 | 1.400 | 2.000 | 1.050 | 1.500 |
Dividend Growth | -28.57% | -28.57% | -30.00% | 90.48% | -30.00% | -33.33% |
Gross Margin | 31.15% | 19.98% | 19.54% | 23.64% | 22.09% | 22.64% |
Operating Margin | 18.57% | 6.21% | 6.76% | 10.38% | 7.90% | 9.52% |
Profit Margin | 16.97% | 3.97% | 5.44% | 9.25% | 5.41% | 8.80% |
Free Cash Flow Margin | 7.31% | 9.63% | 12.83% | 10.19% | 5.73% | 11.98% |
EBITDA | 238.5 | 91 | 80 | 94.7 | 61.2 | 61.7 |
EBITDA Margin | 22.54% | 9.59% | 8.60% | 12.36% | 9.41% | 11.02% |
D&A For EBITDA | 42 | 32.1 | 17.1 | 15.2 | 9.8 | 8.4 |
EBIT | 196.5 | 58.9 | 62.9 | 79.5 | 51.4 | 53.3 |
EBIT Margin | 18.57% | 6.21% | 6.76% | 10.38% | 7.90% | 9.52% |
Effective Tax Rate | 2.97% | 20.46% | 18.01% | 18.79% | 25.74% | 15.87% |
Revenue as Reported | 1,059 | 951.2 | 934 | 767.2 | 651.9 | 567.6 |