Duni AB (publ) (STO:DUNI)
Sweden
· Delayed Price · Currency is SEK 96.80
+0.40 (0.41%)
May 9, 2025, 5:29 PM CET
Duni 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 7,705 | 7,578 | 7,718 | 6,976 | 5,061 | 4,501 | Upgrade
|
| Revenue Growth (YoY) | 1.69% | -1.81% | 10.64% | 37.84% | 12.44% | -18.86% | Upgrade
|
| Cost of Revenue | 5,850 | 5,719 | 5,865 | 5,656 | 4,130 | 3,685 | Upgrade
|
| Gross Profit | 1,855 | 1,859 | 1,853 | 1,320 | 931 | 816 | Upgrade
|
| Selling, General & Admin | 1,228 | 1,205 | 1,123 | 937 | 770 | 738 | Upgrade
|
| Research & Development | 35 | 38 | 36 | 4 | 1 | 5 | Upgrade
|
| Other Operating Expenses | 81 | 71 | 48 | 34 | -49 | -47 | Upgrade
|
| Operating Expenses | 1,344 | 1,314 | 1,207 | 975 | 722 | 696 | Upgrade
|
| Operating Income | 511 | 545 | 646 | 345 | 209 | 120 | Upgrade
|
| Interest Expense | -64 | -71 | -75 | -43 | -32 | -39 | Upgrade
|
| Interest & Investment Income | 34 | 35 | 40 | 13 | 2 | 2 | Upgrade
|
| Earnings From Equity Investments | -1 | -2 | -7 | -6 | -2 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 21 | 13 | 11 | 35 | 9 | -13 | Upgrade
|
| Other Non Operating Income (Expenses) | -26 | -22 | -8 | -4 | -8 | -16 | Upgrade
|
| EBT Excluding Unusual Items | 475 | 498 | 607 | 340 | 178 | 54 | Upgrade
|
| Merger & Restructuring Charges | -141 | -141 | -11 | -56 | -10 | -48 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -27 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -3 | -3 | -3 | - | -2 | - | Upgrade
|
| Asset Writedown | - | - | - | - | -6 | - | Upgrade
|
| Pretax Income | 331 | 354 | 593 | 284 | 133 | 6 | Upgrade
|
| Income Tax Expense | 75 | 77 | 150 | 82 | 56 | 3 | Upgrade
|
| Earnings From Continuing Operations | 256 | 277 | 443 | 202 | 77 | 3 | Upgrade
|
| Net Income to Company | 256 | 277 | 443 | 202 | 77 | 3 | Upgrade
|
| Minority Interest in Earnings | -14 | -20 | -53 | -2 | -1 | -1 | Upgrade
|
| Net Income | 242 | 257 | 390 | 200 | 76 | 2 | Upgrade
|
| Net Income to Common | 242 | 257 | 390 | 200 | 76 | 2 | Upgrade
|
| Net Income Growth | -37.95% | -34.10% | 95.00% | 163.16% | 3700.00% | -99.26% | Upgrade
|
| Shares Outstanding (Basic) | 47 | 47 | 47 | 47 | 47 | 47 | Upgrade
|
| Shares Outstanding (Diluted) | 47 | 47 | 47 | 47 | 47 | 47 | Upgrade
|
| EPS (Basic) | 5.15 | 5.47 | 8.30 | 4.26 | 1.62 | 0.04 | Upgrade
|
| EPS (Diluted) | 5.15 | 5.47 | 8.30 | 4.25 | 1.62 | 0.04 | Upgrade
|
| EPS Growth | -37.95% | -34.10% | 95.25% | 162.82% | 3700.01% | -99.26% | Upgrade
|
| Free Cash Flow | 256 | 239 | 1,040 | -62 | 2 | 211 | Upgrade
|
| Free Cash Flow Per Share | 5.45 | 5.08 | 22.13 | -1.32 | 0.04 | 4.49 | Upgrade
|
| Dividend Per Share | 5.000 | 5.000 | 5.000 | 3.000 | - | - | Upgrade
|
| Dividend Growth | - | - | 66.67% | - | - | - | Upgrade
|
| Gross Margin | 24.07% | 24.53% | 24.01% | 18.92% | 18.39% | 18.13% | Upgrade
|
| Operating Margin | 6.63% | 7.19% | 8.37% | 4.95% | 4.13% | 2.67% | Upgrade
|
| Profit Margin | 3.14% | 3.39% | 5.05% | 2.87% | 1.50% | 0.04% | Upgrade
|
| Free Cash Flow Margin | 3.32% | 3.15% | 13.48% | -0.89% | 0.04% | 4.69% | Upgrade
|
| EBITDA | 716 | 744 | 848 | 609 | 402 | 328 | Upgrade
|
| EBITDA Margin | 9.29% | 9.82% | 10.99% | 8.73% | 7.94% | 7.29% | Upgrade
|
| D&A For EBITDA | 205 | 199 | 202 | 264 | 193 | 208 | Upgrade
|
| EBIT | 511 | 545 | 646 | 345 | 209 | 120 | Upgrade
|
| EBIT Margin | 6.63% | 7.19% | 8.37% | 4.95% | 4.13% | 2.67% | Upgrade
|
| Effective Tax Rate | 22.66% | 21.75% | 25.30% | 28.87% | 42.10% | 50.00% | Upgrade
|
Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.