Green Landscaping Group AB (publ) (STO: GREEN)
Sweden
· Delayed Price · Currency is SEK 71.00
-0.40 (-0.56%)
Nov 21, 2024, 11:26 AM CET
GREEN Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 6,235 | 5,831 | 4,810 | 3,139 | 2,113 | 1,973 | Upgrade
|
| Revenue Growth (YoY) | 7.52% | 21.23% | 53.23% | 48.56% | 7.09% | 67.77% | Upgrade
|
| Cost of Revenue | 2,816 | 2,624 | 2,263 | 1,394 | 892.3 | 850.5 | Upgrade
|
| Gross Profit | 3,419 | 3,207 | 2,547 | 1,745 | 1,221 | 1,123 | Upgrade
|
| Selling, General & Admin | 2,670 | 2,505 | 1,993 | 1,426 | 944.8 | 890.1 | Upgrade
|
| Other Operating Expenses | -54 | -54 | -38 | -42 | 66.7 | 43.5 | Upgrade
|
| Operating Expenses | 2,982 | 2,798 | 2,214 | 1,573 | 1,154 | 1,069 | Upgrade
|
| Operating Income | 437 | 409 | 333 | 172 | 66.4 | 53.8 | Upgrade
|
| Interest Expense | -140 | -121 | -50 | -26 | -21.1 | -18.3 | Upgrade
|
| Interest & Investment Income | - | 8 | 1 | - | 0.1 | 0.2 | Upgrade
|
| Currency Exchange Gain (Loss) | 9 | 10 | -11 | -1 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 11 | -5 | 4 | -8 | 11.7 | -1.1 | Upgrade
|
| EBT Excluding Unusual Items | 317 | 301 | 277 | 137 | 57.1 | 34.6 | Upgrade
|
| Merger & Restructuring Charges | -10 | -10 | -19 | -12 | -7.7 | -25.1 | Upgrade
|
| Gain (Loss) on Sale of Assets | -3 | -3 | -5 | -3 | - | - | Upgrade
|
| Other Unusual Items | 5 | 5 | -2 | - | - | - | Upgrade
|
| Pretax Income | 309 | 293 | 251 | 122 | 49.4 | 9.5 | Upgrade
|
| Income Tax Expense | 79 | 75 | 67 | 30 | 11.9 | 2.3 | Upgrade
|
| Earnings From Continuing Operations | 230 | 218 | 184 | 92 | 37.5 | 7.2 | Upgrade
|
| Minority Interest in Earnings | -1 | -2 | - | - | - | - | Upgrade
|
| Net Income | 229 | 216 | 184 | 92 | 37.5 | 7.2 | Upgrade
|
| Net Income to Common | 229 | 216 | 184 | 92 | 37.5 | 7.2 | Upgrade
|
| Net Income Growth | 14.50% | 17.39% | 100.00% | 145.33% | 420.83% | - | Upgrade
|
| Shares Outstanding (Basic) | 57 | 56 | 54 | 50 | 42 | 36 | Upgrade
|
| Shares Outstanding (Diluted) | 57 | 56 | 54 | 51 | 42 | 36 | Upgrade
|
| Shares Change (YoY) | 1.23% | 3.35% | 6.92% | 20.80% | 15.99% | 22.78% | Upgrade
|
| EPS (Basic) | 4.05 | 3.85 | 3.42 | 1.84 | 0.90 | 0.20 | Upgrade
|
| EPS (Diluted) | 4.05 | 3.85 | 3.39 | 1.81 | 0.89 | 0.20 | Upgrade
|
| EPS Growth | 13.10% | 13.57% | 87.29% | 103.37% | 345.00% | - | Upgrade
|
| Free Cash Flow | 283 | 282 | 332 | 142 | 134.2 | 73.7 | Upgrade
|
| Free Cash Flow Per Share | 5.01 | 5.03 | 6.12 | 2.80 | 3.20 | 2.04 | Upgrade
|
| Gross Margin | 54.84% | 55.00% | 52.95% | 55.59% | 57.77% | 56.90% | Upgrade
|
| Operating Margin | 7.01% | 7.01% | 6.92% | 5.48% | 3.14% | 2.73% | Upgrade
|
| Profit Margin | 3.67% | 3.70% | 3.83% | 2.93% | 1.77% | 0.36% | Upgrade
|
| Free Cash Flow Margin | 4.54% | 4.84% | 6.90% | 4.52% | 6.35% | 3.74% | Upgrade
|
| EBITDA | 642 | 594 | 485 | 282 | 133.3 | 102.3 | Upgrade
|
| EBITDA Margin | 10.30% | 10.19% | 10.08% | 8.98% | 6.31% | 5.18% | Upgrade
|
| D&A For EBITDA | 205 | 185 | 152 | 110 | 66.9 | 48.5 | Upgrade
|
| EBIT | 437 | 409 | 333 | 172 | 66.4 | 53.8 | Upgrade
|
| EBIT Margin | 7.01% | 7.01% | 6.92% | 5.48% | 3.14% | 2.73% | Upgrade
|
| Effective Tax Rate | 25.57% | 25.60% | 26.69% | 24.59% | 24.09% | 24.21% | Upgrade
|
| Revenue as Reported | 6,295 | 5,885 | 4,848 | 3,181 | 2,135 | 1,993 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.