Inission AB (publ) (STO:INISS.B)
Sweden · Delayed Price · Currency is SEK 48.60
+0.10 (0.21%)
Feb 10, 2026, 11:06 AM CET
Inission AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Other Revenue | -0.1 | - | - | - | -0 | 0 |
| 2,080 | 2,150 | 2,195 | 1,921 | 1,283 | 1,059 | |
Revenue Growth (YoY) | -4.22% | -2.07% | 14.26% | 49.72% | 21.16% | 8.07% |
Cost of Revenue | 1,166 | 1,220 | 1,313 | 1,186 | 760.98 | 628.97 |
Gross Profit | 914.5 | 929.7 | 882.5 | 735.2 | 522.19 | 430.07 |
Selling, General & Admin | 745.5 | 724.3 | 602.8 | 543.51 | 466.8 | 370.79 |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 8.57 |
Other Operating Expenses | -2 | -4.7 | 21.5 | 7.97 | 1.33 | -13.12 |
Operating Expenses | 835.7 | 809.5 | 708.8 | 633.84 | 536.08 | 382.52 |
Operating Income | 78.8 | 120.2 | 173.7 | 101.37 | -13.89 | 47.55 |
Interest Expense | -26.1 | -37 | -44.7 | -25.8 | -14.65 | -10.12 |
Interest & Investment Income | 3.7 | 3.1 | 2.3 | 4.32 | 2.19 | 0.63 |
Currency Exchange Gain (Loss) | -5.2 | 6.2 | -21.4 | -13.64 | -1.81 | - |
Other Non Operating Income (Expenses) | 5.7 | -0.9 | 2.2 | -1.24 | -3.71 | -0 |
EBT Excluding Unusual Items | 56.9 | 91.6 | 112.1 | 65.01 | -31.86 | 38.05 |
Gain (Loss) on Sale of Investments | - | - | 3.6 | -1.83 | -5.26 | - |
Gain (Loss) on Sale of Assets | - | - | 0.1 | 0.11 | 0 | - |
Pretax Income | 56.9 | 91.6 | 115.8 | 63.29 | -37.12 | 38.05 |
Income Tax Expense | 16.8 | 18.7 | 20 | 13.71 | 5.14 | 10.94 |
Earnings From Continuing Operations | 40.1 | 72.9 | 95.8 | 49.58 | -42.26 | 27.11 |
Minority Interest in Earnings | -0.3 | -0.5 | -0.7 | 6.57 | 37.5 | 0.09 |
Net Income | 39.8 | 72.4 | 95.1 | 56.15 | -4.76 | 27.2 |
Net Income to Common | 39.8 | 72.4 | 95.1 | 56.15 | -4.76 | 27.2 |
Net Income Growth | -48.52% | -23.87% | 69.36% | - | - | -26.96% |
Shares Outstanding (Basic) | 22 | 22 | 21 | 19 | 18 | 16 |
Shares Outstanding (Diluted) | 22 | 22 | 21 | 19 | 18 | 16 |
Shares Change (YoY) | -1.63% | 4.18% | 10.42% | 7.07% | 14.03% | 6.96% |
EPS (Basic) | 1.78 | 3.27 | 4.47 | 2.91 | -0.26 | 1.73 |
EPS (Diluted) | 1.78 | 3.27 | 4.47 | 2.91 | -0.26 | 1.72 |
EPS Growth | -47.79% | -26.82% | 53.77% | - | - | -31.79% |
Free Cash Flow | 96.3 | -21.1 | 100.9 | 45.62 | -70.12 | 57.05 |
Free Cash Flow Per Share | 4.31 | -0.95 | 4.73 | 2.36 | -3.88 | 3.60 |
Dividend Per Share | 1.000 | 1.000 | 0.700 | - | 0.300 | - |
Dividend Growth | 42.86% | 42.86% | - | - | - | - |
Gross Margin | 43.96% | 43.25% | 40.20% | 38.27% | 40.70% | 40.61% |
Operating Margin | 3.79% | 5.59% | 7.91% | 5.28% | -1.08% | 4.49% |
Profit Margin | 1.91% | 3.37% | 4.33% | 2.92% | -0.37% | 2.57% |
Free Cash Flow Margin | 4.63% | -0.98% | 4.60% | 2.37% | -5.46% | 5.39% |
EBITDA | 110.4 | 149.5 | 203.6 | 147.44 | 22.24 | 72.39 |
EBITDA Margin | 5.31% | 6.95% | 9.28% | 7.67% | 1.73% | 6.84% |
D&A For EBITDA | 31.6 | 29.3 | 29.9 | 46.08 | 36.13 | 24.85 |
EBIT | 78.8 | 120.2 | 173.7 | 101.37 | -13.89 | 47.55 |
EBIT Margin | 3.79% | 5.59% | 7.91% | 5.28% | -1.08% | 4.49% |
Effective Tax Rate | 29.53% | 20.41% | 17.27% | 21.66% | - | 28.74% |
Revenue as Reported | 2,100 | 2,162 | 2,203 | 2,011 | 1,285 | 1,079 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.