Dynavox Group AB (publ) (STO:DYVOX)
Sweden · Delayed Price · Currency is SEK 68.65
-7.55 (-9.91%)
Oct 22, 2026, 5:29 PM CEST
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 | 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 |
| 2,619 | 2,467 | 1,972 | 1,613 | 1,216 | 871.6 | |
Revenue Growth | 10.27% | 25.09% | 22.24% | 32.63% | 39.56% | -2.64% |
Cost of Revenue | 820.8 | 778.8 | 615.9 | 518.9 | 428.5 | 301 |
Gross Profit | 1,798 | 1,688 | 1,356 | 1,094 | 787.9 | 570.6 |
Selling, General & Admin | 1,264 | 1,181 | 951.7 | 781.2 | 580.7 | 411.7 |
Research & Development | 155 | 216 | 183.9 | 163.5 | 138.4 | 101.9 |
Other Operating Expenses | -47.4 | -4.4 | -8 | -10.6 | -7.5 | -0.9 |
Operating Expenses | 1,371 | 1,392 | 1,128 | 934.1 | 711.6 | 512.7 |
Operating Income | 427.1 | 296.1 | 228.6 | 160.3 | 76.3 | 57.9 |
Interest Expense | -39.4 | -42.4 | -49.8 | -39.9 | -21.7 | -19.4 |
Interest & Investment Income | 1.2 | 1.2 | 1.8 | 1.3 | 0.4 | 0.3 |
Currency Exchange Gain (Loss) | -19.7 | -19.7 | -4.6 | -0.5 | 0.7 | 1.6 |
Other Non Operating Income (Expenses) | -4.9 | -4.9 | 1.5 | -2.1 | -2 | - |
EBT Excluding Unusual Items | 364.3 | 230.3 | 177.5 | 119.1 | 53.7 | 40.4 |
Merger & Restructuring Charges | -29 | -29 | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | -0.6 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.1 |
Other Unusual Items | 6 | 6 | - | - | - | - |
Pretax Income | 341.3 | 207.3 | 176.9 | 119.1 | 53.7 | 40.5 |
Income Tax Expense | 65.6 | 41.6 | 31.1 | 15 | 5.1 | 10.7 |
Net Income | 275.7 | 165.7 | 145.8 | 104.1 | 48.6 | 29.8 |
Net Income to Common | 275.7 | 165.7 | 145.8 | 104.1 | 48.6 | 29.8 |
Net Income Growth | 91.72% | 13.65% | 40.06% | 114.20% | 63.09% | -77.04% |
Shares Outstanding (Basic) | 106 | 105 | 105 | 105 | 105 | 100 |
Shares Outstanding (Diluted) | 106 | 106 | 106 | 107 | 105 | 100 |
Shares Change | -0.42% | 0.28% | -0.34% | 1.10% | 4.87% | 0.69% |
EPS (Basic) | 2.61 | 1.57 | 1.39 | 0.99 | 0.46 | 0.30 |
EPS (Diluted) | 2.58 | 1.56 | 1.37 | 0.98 | 0.46 | 0.30 |
EPS Growth | 91.24% | 13.87% | 39.80% | 113.04% | 55.12% | -77.19% |
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 | 369.3 | 103.3 | 220.9 | 231.9 | 64.7 | 125.7 |
Free Cash Flow Per Share | 3.47 | 0.97 | 2.08 | 2.18 | 0.61 | 1.25 |
Dividend Per Share | 0.500 | 0.500 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 68.66% | 68.43% | 68.77% | 67.84% | 64.77% | 65.47% |
Operating Margin | 16.31% | 12.00% | 11.59% | 9.94% | 6.27% | 6.64% |
Profit Margin | 10.53% | 6.72% | 7.39% | 6.45% | 4.00% | 3.42% |
Free Cash Flow Margin | 14.10% | 4.19% | 11.20% | 14.37% | 5.32% | 14.42% |
EBITDA | 523.1 | 370.1 | 289.6 | 204.9 | 103.8 | 79.3 |
EBITDA Margin | 19.97% | 15.00% | 14.69% | 12.70% | 8.53% | 9.10% |
D&A For EBITDA | 96 | 74 | 61 | 44.6 | 27.5 | 21.4 |
EBIT | 427.1 | 296.1 | 228.6 | 160.3 | 76.3 | 57.9 |
EBIT Margin | 16.31% | 12.00% | 11.59% | 9.94% | 6.27% | 6.64% |
Effective Tax Rate | 19.22% | 20.07% | 17.58% | 12.59% | 9.50% | 26.42% |