Duni AB (publ) (STO:DUNI)
Sweden · Delayed Price · Currency is SEK 68.20
+1.30 (1.94%)
Nov 4, 2026, 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 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 |
| 7,585 | 7,685 | 7,578 | 7,718 | 6,976 | 5,061 | |
Revenue Growth | -2.47% | 1.41% | -1.81% | 10.64% | 37.84% | 12.44% |
Cost of Revenue | 5,793 | 5,823 | 5,719 | 5,865 | 5,656 | 4,130 |
Gross Profit | 1,792 | 1,862 | 1,859 | 1,853 | 1,320 | 931 |
Selling, General & Admin | 1,313 | 1,277 | 1,205 | 1,123 | 937 | 770 |
Research & Development | 31 | 28 | 38 | 36 | 4 | 1 |
Other Operating Expenses | 46 | 59 | 74 | 48 | 34 | -49 |
Operating Expenses | 1,390 | 1,364 | 1,317 | 1,207 | 975 | 722 |
Operating Income | 402 | 498 | 542 | 646 | 345 | 209 |
Interest Expense | -135 | -66 | -71 | -75 | -43 | -32 |
Interest & Investment Income | 20 | 18 | 35 | 40 | 13 | 2 |
Earnings From Equity Investments | - | -5 | -2 | -7 | -6 | -2 |
Currency Exchange Gain (Loss) | 1 | 1 | 11 | 13 | 35 | 9 |
Other Non Operating Income (Expenses) | -7 | -9 | -20 | -10 | -4 | -8 |
EBT Excluding Unusual Items | 281 | 437 | 495 | 607 | 340 | 178 |
Merger & Restructuring Charges | -73 | -8 | -141 | -11 | -56 | -10 |
Impairment of Goodwill | - | - | - | - | - | -27 |
Gain (Loss) on Sale of Assets | 1 | 1 | 1 | -3 | - | -2 |
Asset Writedown | - | - | -1 | - | - | -6 |
Pretax Income | 209 | 430 | 354 | 593 | 284 | 133 |
Income Tax Expense | 71 | 106 | 77 | 150 | 82 | 56 |
Earnings From Continuing Operations | 138 | 324 | 277 | 443 | 202 | 77 |
Net Income to Company | 138 | 324 | 277 | 443 | 202 | 77 |
Minority Interest in Earnings | -6 | -12 | -20 | -53 | -2 | -1 |
Net Income | 132 | 312 | 257 | 390 | 200 | 76 |
Net Income to Common | 132 | 312 | 257 | 390 | 200 | 76 |
Net Income Growth | -59.63% | 21.40% | -34.10% | 95.00% | 163.16% | 3700.00% |
Shares Outstanding (Basic) | 47 | 47 | 47 | 47 | 47 | 47 |
Shares Outstanding (Diluted) | 47 | 47 | 47 | 47 | 47 | 47 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 2.81 | 6.64 | 5.47 | 8.30 | 4.26 | 1.62 |
EPS (Diluted) | 2.81 | 6.64 | 5.47 | 8.30 | 4.25 | 1.62 |
EPS Growth | -59.63% | 21.40% | -34.10% | 95.25% | 162.82% | 3700.01% |
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 | -87 | 244 | 239 | 1,040 | -62 | 2 |
Free Cash Flow Per Share | -1.85 | 5.19 | 5.08 | 22.13 | -1.32 | 0.04 |
Dividend Per Share | 5.000 | 5.000 | 5.000 | 5.000 | 3.000 | - |
Dividend Growth | 0% | 0% | 0% | 66.67% | - | - |
Gross Margin | 23.63% | 24.23% | 24.53% | 24.01% | 18.92% | 18.39% |
Operating Margin | 5.30% | 6.48% | 7.15% | 8.37% | 4.95% | 4.13% |
Profit Margin | 1.74% | 4.06% | 3.39% | 5.05% | 2.87% | 1.50% |
Free Cash Flow Margin | -1.15% | 3.17% | 3.15% | 13.48% | -0.89% | 0.04% |
EBITDA | 621 | 714 | 741 | 848 | 609 | 402 |
EBITDA Margin | 8.19% | 9.29% | 9.78% | 10.99% | 8.73% | 7.94% |
D&A For EBITDA | 219 | 216 | 199 | 202 | 264 | 193 |
EBIT | 402 | 498 | 542 | 646 | 345 | 209 |
EBIT Margin | 5.30% | 6.48% | 7.15% | 8.37% | 4.95% | 4.13% |
Effective Tax Rate | 33.97% | 24.65% | 21.75% | 25.30% | 28.87% | 42.10% |