Elanders AB (publ) (STO:ELAN.B)
Sweden · Delayed Price · Currency is SEK 54.70
-0.60 (-1.08%)
Nov 2, 2026, 5:29 PM CET
Elanders 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 |
| 11,790 | 12,201 | 14,143 | 13,867 | 14,975 | 11,733 | |
Revenue Growth | -8.76% | -13.73% | 1.99% | -7.40% | 27.63% | 6.18% |
Cost of Revenue | 9,655 | 10,030 | 11,731 | 11,519 | 12,744 | 10,088 |
Gross Profit | 2,135 | 2,171 | 2,412 | 2,348 | 2,231 | 1,645 |
Selling, General & Admin | 1,540 | 1,751 | 1,874 | 1,650 | 1,484 | 1,119 |
Other Operating Expenses | -58 | -47 | -77 | -15 | -32.6 | -46.3 |
Operating Expenses | 1,482 | 1,704 | 1,797 | 1,635 | 1,451 | 1,073 |
Operating Income | 653 | 467 | 615 | 713 | 779.8 | 572.2 |
Interest Expense | -468 | -465 | -504 | -338 | -187.6 | -91.7 |
Interest & Investment Income | 15 | 15 | 21 | 14 | 3.3 | 0.7 |
Earnings From Equity Investments | - | - | - | - | 55.3 | - |
Currency Exchange Gain (Loss) | -8 | -8 | -9 | 4 | 20.8 | -3.4 |
Other Non Operating Income (Expenses) | -31 | -32 | -54 | -10 | -10.8 | -6.6 |
EBT Excluding Unusual Items | 161 | -23 | 69 | 383 | 660.8 | 471.2 |
Gain (Loss) on Sale of Assets | 13 | 13 | 15 | 6 | 1.4 | 4.7 |
Other Unusual Items | - | - | 186 | -14 | - | - |
Pretax Income | 180 | -4 | 278 | 398 | 666.1 | 482 |
Income Tax Expense | 99 | 44 | 95 | 140 | 179.6 | 151 |
Earnings From Continuing Operations | 81 | -48 | 183 | 258 | 486.5 | 331 |
Minority Interest in Earnings | -5 | -6 | -7 | -10 | -16.5 | -8.7 |
Net Income | 76 | -54 | 176 | 248 | 470 | 322.3 |
Net Income to Common | 76 | -54 | 176 | 248 | 470 | 322.3 |
Net Income Growth | - | - | -29.03% | -47.23% | 45.83% | 12.26% |
Shares Outstanding (Basic) | 35 | 35 | 35 | 35 | 35 | 35 |
Shares Outstanding (Diluted) | 35 | 35 | 35 | 35 | 35 | 35 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 2.15 | -1.53 | 4.98 | 7.01 | 13.29 | 9.12 |
EPS (Diluted) | 2.15 | -1.53 | 4.98 | 7.01 | 13.29 | 9.12 |
EPS Growth | - | - | -29.03% | -47.23% | 45.83% | 12.26% |
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 | 1,134 | 1,013 | 1,240 | 1,591 | 884.5 | 940.6 |
Free Cash Flow Per Share | 32.07 | 28.65 | 35.07 | 45.00 | 25.02 | 26.60 |
Dividend Per Share | 2.100 | 2.100 | 4.150 | 4.150 | 4.150 | 3.600 |
Dividend Growth | -49.40% | -49.40% | 0% | 0% | 15.28% | 16.13% |
Gross Margin | 18.11% | 17.79% | 17.05% | 16.93% | 14.90% | 14.02% |
Operating Margin | 5.54% | 3.83% | 4.35% | 5.14% | 5.21% | 4.88% |
Profit Margin | 0.65% | -0.44% | 1.24% | 1.79% | 3.14% | 2.75% |
Free Cash Flow Margin | 9.62% | 8.30% | 8.77% | 11.47% | 5.91% | 8.02% |
EBITDA | 844 | 694 | 958 | 1,004 | 1,059 | 791.7 |
EBITDA Margin | 7.16% | 5.69% | 6.77% | 7.24% | 7.07% | 6.75% |
D&A For EBITDA | 191 | 227 | 343 | 291 | 279.1 | 219.5 |
EBIT | 653 | 467 | 615 | 713 | 779.8 | 572.2 |
EBIT Margin | 5.54% | 3.83% | 4.35% | 5.14% | 5.21% | 4.88% |
Effective Tax Rate | 55.00% | - | 34.17% | 35.18% | 26.96% | 31.33% |