Dynavox Group AB (publ) (STO:DYVOX)
Sweden · Delayed Price · Currency is SEK 74.95
+2.55 (3.52%)
Jul 28, 2026, 5:29 PM CET
Dynavox Group 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 |
| 2,541 | 2,467 | 1,972 | 1,613 | 1,216 | 871.6 | |
Revenue Growth | 12.83% | 25.09% | 22.24% | 32.63% | 39.56% | -2.64% |
Cost of Revenue | 789 | 778.8 | 615.9 | 518.9 | 428.5 | 301 |
Gross Profit | 1,750 | 1,688 | 1,356 | 1,094 | 787.9 | 570.6 |
Selling, General & Admin | 1,231 | 1,181 | 951.7 | 781.2 | 580.7 | 411.7 |
Research & Development | 204 | 245 | 183.9 | 163.5 | 138.4 | 101.9 |
Other Operating Expenses | -13 | 8.6 | -7.9 | -5.1 | -13.4 | -3 |
Total Operating Expenses | 1,422 | 1,434 | 1,128 | 939.6 | 705.7 | 510.6 |
Operating Income | 329 | 254.1 | 228.5 | 154.8 | 82.3 | 60 |
Interest Income | - | 2.8 | 6.8 | 15.6 | 3.8 | 1.3 |
Interest Expense | - | -49.6 | -58.4 | -51.4 | -32.3 | -20.9 |
Other Non-Operating Income (Expense) | -46 | - | - | - | - | - |
Total Non-Operating Income (Expense) | -46 | -46.8 | -51.6 | -35.8 | -28.5 | -19.6 |
Pretax Income | 283 | 207.3 | 176.9 | 119 | 53.7 | 40.5 |
Provision for Income Taxes | 58 | 41.6 | 31.1 | 15 | 5.1 | 10.7 |
Net Income | 74 | 165.7 | 145.8 | 104.1 | 48.6 | 29.8 |
Net Income to Common | 226 | 165.7 | 145.8 | 104.1 | 48.6 | 29.8 |
Net Income Growth | 48.68% | 13.65% | 40.06% | 114.20% | 63.09% | -77.04% |
Shares Outstanding (Basic) | 106 | 105 | 105 | 105 | 105 | 100 |
Shares Outstanding (Diluted) | 107 | 106 | 106 | 107 | 105 | 100 |
Shares Change | 0.66% | 0.28% | -0.34% | 1.10% | 4.87% | 0.69% |
EPS (Basic) | 2.14 | 1.57 | 1.39 | 0.99 | 0.46 | 0.30 |
EPS (Diluted) | 2.10 | 1.56 | 1.37 | 0.98 | 0.46 | 0.30 |
EPS Growth | 46.85% | 13.87% | 39.80% | 113.04% | 53.33% | -76.92% |
Free Cash Flow | 318 | 103.3 | 220.9 | 231.9 | 64.7 | 125.7 |
Free Cash Flow Growth | 257.30% | -53.24% | -4.74% | 258.42% | -48.53% | -49.50% |
Free Cash Flow Per Share | 2.98 | 0.97 | 2.08 | 2.18 | 0.61 | 1.25 |
Dividends Per Share | 0.500 | 0.500 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 68.87% | 68.43% | 68.77% | 67.84% | 64.77% | 65.47% |
Operating Margin | 12.95% | 10.30% | 11.59% | 9.60% | 6.77% | 6.88% |
Profit Margin | 2.91% | 6.72% | 7.39% | 6.45% | 4.00% | 3.42% |
FCF Margin | 12.51% | 4.19% | 11.20% | 14.37% | 5.32% | 14.42% |
EBITDA | 567 | 254.1 | 228.5 | 154.8 | 206.3 | 155 |
EBITDA Margin | 22.31% | 10.30% | 11.59% | 9.60% | 16.96% | 17.78% |
EBIT | 329 | 254.1 | 228.5 | 154.8 | 82.3 | 60 |
EBIT Margin | 12.95% | 10.30% | 11.59% | 9.60% | 6.77% | 6.88% |
Effective Tax Rate | 20.49% | 20.07% | 17.58% | 12.61% | 9.50% | 26.42% |