Elon AB (publ) (STO:ELON)
Sweden · Delayed Price · Currency is SEK 19.30
-0.55 (-2.77%)
Jun 16, 2026, 9:00 AM CET
Elon 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 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| 4,632 | 4,671 | 4,728 | 4,888 | 4,719 | |
Revenue Growth (YoY) | -2.79% | -1.21% | -3.27% | 3.57% | - |
Cost of Revenue | 3,859 | 3,889 | 4,079 | 4,228 | 4,042 |
Gross Profit | 772.69 | 782.09 | 649.32 | 660.1 | 676.93 |
Selling, General & Admin | 660.09 | 695.59 | 602.56 | 602.12 | 574.51 |
Other Operating Expenses | -15.62 | -14.82 | -28.37 | -41.68 | -42.18 |
Operating Expenses | 745.1 | 786.8 | 672.52 | 655.46 | 618.65 |
Operating Income | 27.59 | -4.71 | -23.2 | 4.64 | 58.28 |
Interest Expense | -19.08 | -13.68 | -16 | -14.29 | -9.29 |
Interest & Investment Income | 6.3 | 7 | 10.87 | 8.65 | 5.27 |
Currency Exchange Gain (Loss) | -4.02 | -3.42 | -3.41 | -11 | -6.92 |
Other Non Operating Income (Expenses) | -0.2 | 0 | 0.01 | 0.06 | 0.99 |
EBT Excluding Unusual Items | 10.58 | -14.82 | -31.73 | -11.94 | 48.34 |
Merger & Restructuring Charges | - | - | - | - | -18.91 |
Gain (Loss) on Sale of Investments | -14.65 | -14.65 | - | - | - |
Gain (Loss) on Sale of Assets | 0.51 | 0.51 | 0 | 0.02 | 9.63 |
Other Unusual Items | -66.36 | -66.36 | - | - | - |
Pretax Income | -69.93 | -95.33 | -31.73 | -11.92 | 39.06 |
Income Tax Expense | 11.84 | 4.04 | -8.67 | 4.73 | 5.76 |
Net Income | -81.77 | -99.37 | -23.06 | -16.65 | 33.3 |
Net Income to Common | -81.77 | -99.37 | -23.06 | -16.65 | 33.3 |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 13 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 13 |
Shares Change (YoY) | -0.06% | - | - | 11.45% | - |
EPS (Basic) | -5.50 | -6.69 | -1.55 | -1.12 | 2.57 |
EPS (Diluted) | -5.51 | -6.69 | -1.56 | -1.12 | 2.57 |
Free Cash Flow | 106.84 | 151.14 | -5.51 | 157.71 | 15.23 |
Free Cash Flow Per Share | 7.19 | 10.17 | -0.37 | 10.61 | 1.14 |
Dividend Per Share | - | - | 1.250 | 1.250 | 2.000 |
Dividend Growth | - | - | - | -37.50% | - |
Gross Margin | 16.68% | 16.74% | 13.73% | 13.51% | 14.34% |
Operating Margin | 0.60% | -0.10% | -0.49% | 0.10% | 1.23% |
Profit Margin | -1.76% | -2.13% | -0.49% | -0.34% | 0.71% |
Free Cash Flow Margin | 2.31% | 3.24% | -0.12% | 3.23% | 0.32% |
EBITDA | 52.27 | 25.37 | 11.09 | 40.32 | 86.75 |
EBITDA Margin | 1.13% | 0.54% | 0.24% | 0.83% | 1.84% |
D&A For EBITDA | 24.68 | 30.08 | 34.29 | 35.68 | 28.47 |
EBIT | 27.59 | -4.71 | -23.2 | 4.64 | 58.28 |
EBIT Margin | 0.60% | -0.10% | -0.49% | 0.10% | 1.23% |
Effective Tax Rate | - | - | - | - | 14.75% |
Revenue as Reported | 4,649 | 4,688 | 4,756 | 4,929 | 4,771 |