Doro AB (publ) (STO:DORO)
Sweden · Delayed Price · Currency is SEK 40.05
-0.15 (-0.37%)
Inactive · Last trade price on Dec 17, 2025
Doro AB 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Operating Revenue | 963.5 | 882.3 | 973.6 | 909.5 | 1,040 | 1,165 |
| 963.5 | 882.3 | 973.6 | 909.5 | 1,040 | 1,165 | |
Revenue Growth | 6.04% | -9.38% | 7.05% | -12.51% | -10.78% | -43.52% |
Cost of Revenue | 488.8 | 477 | 583.6 | 591.9 | 660.3 | 812.5 |
Gross Profit | 474.7 | 405.3 | 390 | 317.6 | 379.3 | 352.7 |
Selling, General & Admin | 329.7 | 260.2 | 251.1 | 203.4 | 188.4 | 210.8 |
Research & Development | 66.9 | 63.9 | 78 | 64.4 | 76.4 | 90.4 |
Other Operating Expenses | -3.9 | -5.4 | -7.8 | -5.6 | -4.2 | -5.8 |
Operating Expenses | 392.7 | 318.7 | 321.3 | 262.2 | 260.6 | 295.4 |
Operating Income | 82 | 86.6 | 68.7 | 55.4 | 118.7 | 57.3 |
Interest Expense | -12.9 | -0.8 | -3.1 | -2.6 | -3.6 | -5.7 |
Interest & Investment Income | - | 6 | 4.8 | 0.5 | 0.7 | 1.1 |
Currency Exchange Gain (Loss) | 0.6 | 0.6 | -8.3 | 3.3 | -1.4 | -10.2 |
Other Non Operating Income (Expenses) | 9.9 | 9.9 | -4.5 | -12.1 | 0.1 | -0.2 |
EBT Excluding Unusual Items | 79.6 | 102.3 | 57.6 | 44.5 | 114.5 | 42.3 |
Pretax Income | 79.6 | 102.3 | 57.6 | 44.5 | 114.5 | 42.3 |
Income Tax Expense | 13 | 16.2 | 25.2 | 3.6 | 31.4 | 12 |
Earnings From Continuing Operations | 66.6 | 86.1 | 32.4 | 40.9 | 83.1 | 30.3 |
Earnings From Discontinued Operations | - | - | - | - | 286.1 | 18.8 |
Net Income | 66.6 | 86.1 | 32.4 | 40.9 | 369.2 | 49.1 |
Net Income to Common | 66.6 | 86.1 | 32.4 | 40.9 | 369.2 | 49.1 |
Net Income Growth | 32.67% | 165.74% | -20.78% | -88.92% | 651.94% | -36.97% |
Shares Outstanding (Basic) | 24 | 24 | 24 | 24 | 24 | 24 |
Shares Outstanding (Diluted) | 24 | 24 | 24 | 24 | 24 | 24 |
Shares Change | 0.15% | 0.14% | - | 1.24% | 0.58% | 0.52% |
EPS (Basic) | 2.73 | 3.53 | 1.33 | 1.68 | 15.37 | 2.06 |
EPS (Diluted) | 2.73 | 3.53 | 1.33 | 1.68 | 15.37 | 2.06 |
EPS Growth | 32.46% | 165.41% | -20.83% | -89.07% | 647.62% | -37.30% |
Additional Metrics
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Free Cash Flow | 22 | 146.2 | 147.6 | 72.6 | 6.4 | 227.5 |
Free Cash Flow Per Share | 0.90 | 6.00 | 6.07 | 2.98 | 0.27 | 9.52 |
Dividend Per Share | - | - | 2.000 | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 49.27% | 45.94% | 40.06% | 34.92% | 36.48% | 30.27% |
Operating Margin | 8.51% | 9.81% | 7.06% | 6.09% | 11.42% | 4.92% |
Profit Margin | 6.91% | 9.76% | 3.33% | 4.50% | 35.51% | 4.21% |
Free Cash Flow Margin | 2.28% | 16.57% | 15.16% | 7.98% | 0.62% | 19.53% |
EBITDA | 83.3 | 87.2 | 69.7 | 56 | 147.3 | 90 |
EBITDA Margin | 8.65% | 9.88% | 7.16% | 6.16% | 14.17% | 7.72% |
D&A For EBITDA | 1.3 | 0.6 | 1 | 0.6 | 28.6 | 32.7 |
EBIT | 82 | 86.6 | 68.7 | 55.4 | 118.7 | 57.3 |
EBIT Margin | 8.51% | 9.81% | 7.06% | 6.09% | 11.42% | 4.92% |
Effective Tax Rate | 16.33% | 15.84% | 43.75% | 8.09% | 27.42% | 28.37% |