Elon AB (publ) (STO:ELON)
Sweden · Delayed Price · Currency is SEK 18.50
+0.35 (1.93%)
Jul 24, 2026, 2:08 PM CET
Elon AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 4,671 | 4,728 | 4,888 | 4,719 | 3,656 | |
Revenue Growth (YoY) | -1.21% | -3.27% | 3.57% | 29.07% | 86.77% |
Cost of Revenue | 8,618 | 8,858 | 4,228 | 4,042 | 3,124 |
Gross Profit | -3,947 | -4,130 | 660.1 | 676.93 | 532 |
Selling, General & Admin | 695.59 | 602.56 | 602.12 | 574.51 | 451.45 |
Depreciation & Amortization Expenses | 106.03 | 98.34 | 95.02 | 86.32 | 40.88 |
Other Operating Expenses | 38.02 | - | - | 18.91 | - |
Total Operating Expenses | 839.64 | 700.89 | 697.13 | 679.74 | 492.33 |
Operating Income | -41.11 | -23.2 | 4.66 | 49 | 65.58 |
Interest Income | 7 | 10.87 | 8.71 | 7.26 | 3.33 |
Interest Expense | -32.87 | -19.41 | -25.29 | -17.2 | -4.06 |
Other Non-Operating Income (Expense) | -28.34 | - | - | - | - |
Total Non-Operating Income (Expense) | -54.22 | -8.53 | -16.58 | -9.94 | -0.73 |
Pretax Income | -95.33 | -31.73 | -11.92 | 39.06 | 64.85 |
Provision for Income Taxes | 4.04 | -8.67 | 4.73 | 5.76 | 13.51 |
Net Income | -99.37 | -23.06 | -16.65 | 33.3 | 51.34 |
Net Income to Common | -99.37 | -23.06 | -16.65 | 33.3 | 51.34 |
Net Income Growth | - | - | - | -35.15% | 128.15% |
Shares Outstanding (Basic) | 15 | 15 | 15 | 13 | 10 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 13 | 10 |
Shares Change (YoY) | -4.07% | - | 16.18% | 38.04% | 85.71% |
EPS (Basic) | -6.69 | -1.56 | -1.12 | 2.75 | 5.31 |
EPS (Diluted) | -6.69 | -1.56 | -1.12 | 2.58 | 5.31 |
EPS Growth | - | - | - | -51.41% | 22.63% |
Free Cash Flow | 151.14 | -5.51 | 157.71 | 15.23 | -83.46 |
Free Cash Flow Growth | - | - | 935.77% | - | - |
Free Cash Flow Per Share | 10.17 | -0.36 | 10.18 | 1.14 | -8.64 |
Dividends Per Share | - | 1.250 | 1.250 | 2.000 | - |
Dividend Growth | - | 0% | -37.50% | - | - |
Gross Margin | -84.49% | -87.36% | 13.51% | 14.34% | 14.55% |
Operating Margin | -0.88% | -0.49% | 0.10% | 1.04% | 1.79% |
Profit Margin | -2.13% | -0.49% | -0.34% | 0.71% | 1.40% |
FCF Margin | 3.24% | -0.12% | 3.23% | 0.32% | -2.28% |
EBITDA | 64.92 | 75.14 | 99.67 | 135.32 | 106.46 |
EBITDA Margin | 1.39% | 1.59% | 2.04% | 2.87% | 2.91% |
EBIT | -41.11 | -23.2 | 4.66 | 49 | 65.58 |
EBIT Margin | -0.88% | -0.49% | 0.10% | 1.04% | 1.79% |
Effective Tax Rate | -4.24% | 27.33% | -39.67% | 14.75% | 20.83% |