Inission AB (publ) (STO:INISS.B)
Sweden · Delayed Price · Currency is SEK 69.00
+0.80 (1.17%)
Aug 13, 2026, 5:29 PM 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
| 2,443 | 2,272 | 2,149 | 2,208 | 2,011 | 1,285 | |
Revenue Growth | 20.61% | 5.70% | -2.65% | 9.78% | 56.54% | 19.03% |
Cost of Revenue | 1,375 | 1,273 | 1,207 | 1,318 | 1,255 | 752 |
Gross Profit | 1,068 | 999.1 | 942.4 | 889.8 | 756.45 | 532.82 |
Selling, General & Admin | 834.5 | 789.1 | 724.3 | 602.8 | 543.51 | 466.8 |
Depreciation & Amortization Expenses | 95.7 | 94.4 | 89.9 | 84.5 | 82.35 | 67.95 |
Other Operating Expenses | 5.7 | 9.7 | 6.6 | 43.6 | 43.13 | 18.56 |
Total Operating Expenses | 935.9 | 893.2 | 820.8 | 730.9 | 668.99 | 553.31 |
Operating Income | 132.5 | 105.9 | 121.6 | 158.9 | 87.46 | -20.49 |
Interest Income | 2.3 | 3.4 | 3.4 | 2.3 | 4.32 | 2.19 |
Interest Expense | -44 | -44.5 | -34.6 | -45.5 | -28.49 | -18.83 |
Other Non-Operating Income (Expense) | -1.3 | -14.6 | 1.3 | - | - | - |
Total Non-Operating Income (Expense) | -43 | -55.7 | -29.9 | -43.2 | -24.17 | -16.63 |
Pretax Income | 89.5 | 50.2 | 91.7 | 115.7 | 63.29 | -37.12 |
Provision for Income Taxes | 26 | 19.5 | 18.7 | 20 | 13.71 | 5.14 |
Net Income | 63.7 | 30.6 | 72.9 | 95.8 | 49.58 | -42.26 |
Minority Interest in Earnings | 0.8 | 0.7 | 0.5 | 0.7 | -6.57 | -37.5 |
Net Income to Common | 62.9 | 29.8 | 72.4 | 95.1 | 56.15 | -4.76 |
Net Income Growth | 66.84% | -58.84% | -23.87% | 69.36% | - | - |
Shares Outstanding (Basic) | 23 | 22 | 22 | 21 | 19 | 18 |
Shares Outstanding (Diluted) | 23 | 22 | 22 | 21 | 19 | 18 |
Shares Change | 2.24% | 1.19% | 4.18% | 10.42% | 7.07% | - |
EPS (Basic) | 2.90 | 1.30 | 3.30 | 4.50 | 2.57 | -2.34 |
EPS (Diluted) | 2.90 | 1.30 | 3.30 | 4.50 | 2.57 | -2.34 |
EPS Growth | 70.59% | -60.61% | -26.67% | 75.10% | - | - |
Free Cash Flow | 170.7 | 153.3 | -8 | 100.9 | 45.62 | -70.12 |
Free Cash Flow Growth | 402.06% | - | - | 121.19% | - | - |
Free Cash Flow Per Share | 7.51 | 6.81 | -0.36 | 4.73 | 2.36 | -3.88 |
Dividends Per Share | 0.600 | 0.600 | 1.000 | 0.700 | - | 0.300 |
Dividend Growth | -40.00% | -40.00% | 42.86% | - | - | - |
Gross Margin | 43.73% | 43.98% | 43.85% | 40.30% | 37.61% | 41.47% |
Operating Margin | 5.42% | 4.66% | 5.66% | 7.20% | 4.35% | -1.59% |
Profit Margin | 2.61% | 1.35% | 3.39% | 4.34% | 2.47% | -3.29% |
FCF Margin | 6.99% | 6.75% | -0.37% | 4.57% | 2.27% | -5.46% |
EBITDA | 228.2 | 200.3 | 211.5 | 243.4 | 169.81 | 47.46 |
EBITDA Margin | 9.34% | 8.82% | 9.84% | 11.02% | 8.44% | 3.69% |
EBIT | 132.5 | 105.9 | 121.6 | 158.9 | 87.46 | -20.49 |
EBIT Margin | 5.42% | 4.66% | 5.66% | 7.20% | 4.35% | -1.59% |
Effective Tax Rate | 29.05% | 38.84% | 20.39% | 17.29% | 21.66% | -13.84% |