Evolution AB (publ) (STO:EVO)
Sweden · Delayed Price · Currency is SEK 829.40
-0.40 (-0.05%)
Sep 2, 2026, 5:29 PM CET
Evolution AB Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 |
Operating Revenue | 2,052 | 2,067 | 2,063 | 1,799 | 1,457 | 1,069 |
| 2,052 | 2,067 | 2,063 | 1,799 | 1,457 | 1,069 | |
Revenue Growth | -2.21% | 0.17% | 14.70% | 23.47% | 36.30% | 90.47% |
Gross Profit | 2,052 | 2,067 | 2,063 | 1,799 | 1,457 | 1,069 |
Selling, General & Admin | 475.74 | 477.16 | 438.28 | 355.62 | 289.82 | 207.41 |
Other Operating Expenses | 221.68 | 223.71 | 214.09 | 175.57 | 158.36 | 125.88 |
Operating Expenses | 865.94 | 860.9 | 794.59 | 655.87 | 548.56 | 413.94 |
Operating Income | 1,186 | 1,206 | 1,268 | 1,143 | 908.18 | 654.84 |
Interest Expense | - | -5.54 | -6.37 | -5.01 | -4.61 | -2.8 |
Interest & Investment Income | 34.59 | 16.44 | 22.34 | 14.36 | 5.31 | 0.23 |
Currency Exchange Gain (Loss) | -21.44 | -21.44 | 3.7 | -3.39 | -1.61 | -3.55 |
Other Non Operating Income (Expenses) | -0.34 | -0.34 | -0.29 | -0.09 | -0.56 | -0.39 |
EBT Excluding Unusual Items | 1,199 | 1,195 | 1,288 | 1,149 | 906.71 | 648.32 |
Merger & Restructuring Charges | - | - | - | - | -0.12 | -0.83 |
Other Unusual Items | 51.67 | 51.67 | 151.06 | - | - | - |
Pretax Income | 1,251 | 1,246 | 1,439 | 1,149 | 906.59 | 647.49 |
Income Tax Expense | 188.21 | 184.33 | 194.91 | 77.75 | 63.23 | 42.06 |
Net Income | 1,062 | 1,062 | 1,244 | 1,071 | 843.36 | 605.44 |
Net Income to Common | 1,062 | 1,062 | 1,244 | 1,071 | 843.36 | 605.44 |
Net Income Growth | -12.10% | -14.62% | 16.17% | 26.97% | 39.30% | 112.72% |
Shares Outstanding (Basic) | 200 | 203 | 210 | 214 | 213 | 214 |
Shares Outstanding (Diluted) | 200 | 203 | 210 | 217 | 218 | 222 |
Shares Change | -3.23% | -3.57% | -3.04% | -0.20% | -1.94% | 17.35% |
EPS (Basic) | 5.33 | 5.24 | 5.94 | 5.01 | 3.95 | 2.83 |
EPS (Diluted) | 5.31 | 5.23 | 5.91 | 4.93 | 3.88 | 2.73 |
EPS Growth | -9.27% | -11.51% | 19.88% | 27.06% | 42.13% | 80.79% |
Additional Metrics
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 |
Free Cash Flow | 1,236 | 1,191 | 1,236 | 1,126 | 816.8 | 565.59 |
Free Cash Flow Per Share | 6.19 | 5.87 | 5.87 | 5.19 | 3.75 | 2.55 |
Dividend Per Share | - | - | 2.800 | 2.650 | 2.000 | 1.420 |
Dividend Growth | - | - | 5.66% | 32.50% | 40.84% | 108.82% |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 57.80% | 58.34% | 61.48% | 63.53% | 62.34% | 61.27% |
Profit Margin | 51.77% | 51.40% | 60.30% | 59.54% | 57.89% | 56.65% |
Free Cash Flow Margin | 60.22% | 57.61% | 59.89% | 62.62% | 56.07% | 52.92% |
EBITDA | 1,253 | 1,264 | 1,324 | 1,196 | 954.58 | 694.86 |
EBITDA Margin | 61.08% | 61.19% | 64.17% | 66.51% | 65.53% | 65.01% |
D&A For EBITDA | 67.28 | 58.79 | 55.47 | 53.46 | 46.4 | 40.02 |
EBIT | 1,186 | 1,206 | 1,268 | 1,143 | 908.18 | 654.84 |
EBIT Margin | 57.80% | 58.34% | 61.48% | 63.53% | 62.34% | 61.27% |
Effective Tax Rate | 15.05% | 14.79% | 13.54% | 6.77% | 6.98% | 6.49% |
Revenue as Reported | 2,104 | 2,118 | 2,214 | 1,799 | 1,457 | 1,069 |