Inission AB (publ) (STO:INISS.B)
Sweden · Delayed Price · Currency is SEK 67.80
+0.20 (0.30%)
Sep 2, 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 | 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 |
Other Revenue | - | - | - | - | - | -0 |
| 2,487 | 2,206 | 2,150 | 2,195 | 1,921 | 1,283 | |
Revenue Growth | 23.29% | 2.63% | -2.07% | 14.26% | 49.72% | 21.16% |
Cost of Revenue | 1,369 | 1,226 | 1,220 | 1,313 | 1,186 | 760.98 |
Gross Profit | 1,118 | 980.1 | 929.7 | 882.5 | 735.2 | 522.19 |
Selling, General & Admin | 857 | 771.4 | 724.3 | 602.8 | 543.51 | 466.8 |
Other Operating Expenses | -1.8 | -4.4 | -4.7 | 21.5 | 7.97 | 1.33 |
Operating Expenses | 953.4 | 861.4 | 809.5 | 708.8 | 633.84 | 536.08 |
Operating Income | 164.4 | 118.7 | 120.2 | 173.7 | 101.37 | -13.89 |
Interest Expense | -19.3 | -22 | -37 | -44.7 | -25.8 | -14.65 |
Interest & Investment Income | 0.4 | 2.9 | 3.1 | 2.3 | 4.32 | 2.19 |
Currency Exchange Gain (Loss) | -12.2 | -24.3 | 7.5 | -21.4 | -13.64 | -1.81 |
Other Non Operating Income (Expenses) | -9.7 | -7.6 | -2.2 | 2.2 | -1.24 | -3.71 |
EBT Excluding Unusual Items | 123.6 | 67.7 | 91.6 | 112.1 | 65.01 | -31.86 |
Merger & Restructuring Charges | -17.7 | -17.7 | - | - | - | - |
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 | 105.9 | 50 | 91.6 | 115.8 | 63.29 | -37.12 |
Income Tax Expense | 25.3 | 19.5 | 18.7 | 20 | 13.71 | 5.14 |
Earnings From Continuing Operations | 80.6 | 30.5 | 72.9 | 95.8 | 49.58 | -42.26 |
Minority Interest in Earnings | -0.5 | -0.7 | -0.5 | -0.7 | 6.57 | 37.5 |
Net Income | 80.1 | 29.8 | 72.4 | 95.1 | 56.15 | -4.76 |
Net Income to Common | 80.1 | 29.8 | 72.4 | 95.1 | 56.15 | -4.76 |
Net Income Growth | 122.50% | -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 | 3.15% | 1.19% | 4.18% | 10.42% | 7.07% | 14.03% |
EPS (Basic) | 3.49 | 1.32 | 3.27 | 4.47 | 2.91 | -0.26 |
EPS (Diluted) | 3.44 | 1.32 | 3.26 | 4.47 | 2.91 | -0.26 |
EPS Growth | 111.48% | -59.32% | -27.11% | 53.77% | - | - |
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 | 113.9 | 153.3 | -8 | 100.9 | 45.62 | -70.12 |
Free Cash Flow Per Share | 4.96 | 6.81 | -0.36 | 4.73 | 2.36 | -3.88 |
Dividend Per Share | 0.600 | 0.600 | 1.000 | 0.700 | - | 0.300 |
Dividend Growth | -40.00% | -40.00% | 42.86% | - | - | - |
Gross Margin | 44.94% | 44.42% | 43.25% | 40.20% | 38.27% | 40.70% |
Operating Margin | 6.61% | 5.38% | 5.59% | 7.91% | 5.28% | -1.08% |
Profit Margin | 3.22% | 1.35% | 3.37% | 4.33% | 2.92% | -0.37% |
Free Cash Flow Margin | 4.58% | 6.95% | -0.37% | 4.60% | 2.37% | -5.46% |
EBITDA | 204.6 | 155.1 | 149.5 | 203.6 | 147.44 | 22.24 |
EBITDA Margin | 8.23% | 7.03% | 6.95% | 9.28% | 7.67% | 1.73% |
D&A For EBITDA | 40.2 | 36.4 | 29.3 | 29.9 | 46.08 | 36.13 |
EBIT | 164.4 | 118.7 | 120.2 | 173.7 | 101.37 | -13.89 |
EBIT Margin | 6.61% | 5.38% | 5.59% | 7.91% | 5.28% | -1.08% |
Effective Tax Rate | 23.89% | 39.00% | 20.41% | 17.27% | 21.66% | - |
Revenue as Reported | 2,504 | 2,225 | 2,162 | 2,203 | 2,011 | 1,285 |