Duni AB (publ) (STO:DUNI)
Sweden · Delayed Price · Currency is SEK 77.00
+1.40 (1.85%)
Jul 24, 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 | 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 |
| 7,524 | 7,685 | 7,578 | 7,718 | 6,976 | 5,061 | |
Revenue Growth (YoY) | -2.46% | 1.41% | -1.81% | 10.64% | 37.84% | 12.44% |
Cost of Revenue | 5,709 | 5,803 | 5,847 | 5,872 | 5,657 | 4,133 |
Gross Profit | 1,815 | 1,882 | 1,731 | 1,846 | 1,318 | 928 |
Selling, General & Admin | 1,350 | 1,305 | 1,204 | 1,120 | 990 | 776 |
Research & Development | 29 | 28 | 38 | 36 | 4 | 1 |
Other Operating Expenses | 62 | 72 | 75 | 42 | -1 | -21 |
Total Operating Expenses | 1,441 | 1,405 | 1,317 | 1,198 | 993 | 756 |
Operating Income | 376 | 477 | 412 | 648 | 326 | 173 |
Interest Income | 6 | 4 | 11 | 24 | 19 | 2 |
Interest Expense | -81 | -47 | -67 | -73 | -56 | -40 |
Other Non-Operating Income (Expense) | - | -5 | -2 | -7 | -6 | -2 |
Total Non-Operating Income (Expense) | -75 | -48 | -58 | -56 | -43 | -40 |
Pretax Income | 301 | 430 | 355 | 593 | 283 | 133 |
Provision for Income Taxes | 82 | 106 | 77 | 150 | 82 | 56 |
Net Income | 219 | 324 | 278 | 443 | 201 | 77 |
Minority Interest in Earnings | 14 | 12 | 20 | 53 | 2 | 1 |
Net Income to Common | 203 | 312 | 257 | 390 | 200 | 76 |
Net Income Growth | -7.73% | 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 (YoY) | - | - | - | - | - | - |
EPS (Basic) | 4.34 | 6.64 | 5.48 | 8.30 | 4.25 | 1.62 |
EPS (Diluted) | 4.34 | 6.64 | 5.48 | 8.30 | 4.25 | 1.62 |
EPS Growth | -7.46% | 21.17% | -33.98% | 95.29% | 162.35% | 3140.00% |
Free Cash Flow | 314 | 244 | 239 | 1,040 | -62 | 2 |
Free Cash Flow Growth | -5.14% | 2.09% | -77.02% | - | - | -99.05% |
Free Cash Flow Per Share | 6.68 | 5.19 | 5.09 | 22.13 | -1.32 | 0.04 |
Dividends Per Share | 5.000 | 5.000 | 5.000 | 5.000 | 3.000 | - |
Dividend Growth | 0% | 0% | 0% | 66.67% | - | - |
Gross Margin | 24.12% | 24.49% | 22.84% | 23.92% | 18.89% | 18.34% |
Operating Margin | 5.00% | 6.21% | 5.44% | 8.40% | 4.67% | 3.42% |
Profit Margin | 2.91% | 4.22% | 3.67% | 5.74% | 2.88% | 1.52% |
FCF Margin | 4.17% | 3.18% | 3.15% | 13.48% | -0.89% | 0.04% |
EBITDA | 376 | 477 | 681 | 924 | 326 | 173 |
EBITDA Margin | 5.00% | 6.21% | 8.99% | 11.97% | 4.67% | 3.42% |
EBIT | 376 | 477 | 412 | 648 | 326 | 173 |
EBIT Margin | 5.00% | 6.21% | 5.44% | 8.40% | 4.67% | 3.42% |
Effective Tax Rate | 27.24% | 24.65% | 21.69% | 25.30% | 28.98% | 42.11% |