Inwido AB (publ) (STO: INWI)
Sweden
· Delayed Price · Currency is SEK 180.80
-3.10 (-1.69%)
Dec 20, 2024, 2:54 PM CET
Inwido AB 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 | 8,688 | 8,970 | 9,547 | 7,725 | 6,681 | 6,631 | Upgrade
|
| Revenue Growth (YoY) | -6.68% | -6.04% | 23.58% | 15.63% | 0.76% | -0.54% | Upgrade
|
| Cost of Revenue | 6,470 | 6,653 | 7,207 | 5,726 | 4,941 | 4,918 | Upgrade
|
| Gross Profit | 2,219 | 2,318 | 2,340 | 1,999 | 1,740 | 1,712 | Upgrade
|
| Selling, General & Admin | 1,335 | 1,316 | 1,257 | 1,095 | 1,019 | 1,058 | Upgrade
|
| Research & Development | 36.4 | 37.9 | 36.6 | 33.2 | 32.4 | 53.7 | Upgrade
|
| Other Operating Expenses | -31.7 | -32.1 | -23.7 | -14.2 | -15.2 | -10.8 | Upgrade
|
| Operating Expenses | 1,339 | 1,322 | 1,270 | 1,114 | 1,036 | 1,101 | Upgrade
|
| Operating Income | 879.3 | 995.8 | 1,070 | 884.5 | 704 | 611.8 | Upgrade
|
| Interest Expense | -144.2 | -126.8 | -55 | -35.9 | -49 | -60.6 | Upgrade
|
| Interest & Investment Income | 42.3 | 40.1 | 11.5 | 1 | 1.1 | 2.3 | Upgrade
|
| Earnings From Equity Investments | 0.1 | 0.1 | 2.1 | 2.4 | 1.8 | 1.7 | Upgrade
|
| Currency Exchange Gain (Loss) | 32 | 32 | -16.4 | 21.9 | -10.3 | 23.7 | Upgrade
|
| Other Non Operating Income (Expenses) | -25.3 | -25.5 | 0.3 | -8.8 | -10.6 | -9.2 | Upgrade
|
| EBT Excluding Unusual Items | 784.2 | 915.7 | 1,012 | 865.1 | 637 | 569.7 | Upgrade
|
| Merger & Restructuring Charges | -12.8 | -12.8 | -7 | -3.4 | -3.8 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.1 | 1.1 | 1.3 | 1.5 | 3.2 | 1.6 | Upgrade
|
| Asset Writedown | - | - | - | - | -13.4 | -18.3 | Upgrade
|
| Other Unusual Items | -10.8 | -10.8 | 6.3 | 22 | 0.2 | 4.1 | Upgrade
|
| Pretax Income | 762 | 893.5 | 1,013 | 885.3 | 623.6 | 558.4 | Upgrade
|
| Income Tax Expense | 186.9 | 190.4 | 205.4 | 172.4 | 122.9 | 125.2 | Upgrade
|
| Earnings From Continuing Operations | 575.1 | 703.1 | 807.7 | 712.9 | 500.7 | 433.2 | Upgrade
|
| Minority Interest in Earnings | -34.7 | -24 | -11.3 | -0.3 | -0.1 | - | Upgrade
|
| Net Income | 540.4 | 679.1 | 796.4 | 712.6 | 500.6 | 433.2 | Upgrade
|
| Net Income to Common | 540.4 | 679.1 | 796.4 | 712.6 | 500.6 | 433.2 | Upgrade
|
| Net Income Growth | -26.20% | -14.73% | 11.76% | 42.35% | 15.56% | 0.16% | Upgrade
|
| Shares Outstanding (Basic) | 58 | 58 | 58 | 58 | 58 | 58 | Upgrade
|
| Shares Outstanding (Diluted) | 58 | 58 | 58 | 58 | 58 | 58 | Upgrade
|
| Shares Change (YoY) | 0.06% | - | - | - | - | -0.18% | Upgrade
|
| EPS (Basic) | 9.32 | 11.72 | 13.74 | 12.29 | 8.64 | 7.47 | Upgrade
|
| EPS (Diluted) | 9.30 | 11.72 | 13.74 | 12.29 | 8.64 | 7.47 | Upgrade
|
| EPS Growth | -26.38% | -14.73% | 11.79% | 42.31% | 15.56% | 0.31% | Upgrade
|
| Free Cash Flow | 609.1 | 879.1 | 887.2 | 825.8 | 1,042 | 715.4 | Upgrade
|
| Free Cash Flow Per Share | 10.50 | 15.17 | 15.30 | 14.25 | 17.98 | 12.34 | Upgrade
|
| Dividend Per Share | 6.500 | 6.500 | 6.500 | 6.150 | 4.500 | - | Upgrade
|
| Dividend Growth | 0% | 0% | 5.69% | 36.67% | - | - | Upgrade
|
| Gross Margin | 25.54% | 25.84% | 24.51% | 25.87% | 26.05% | 25.82% | Upgrade
|
| Operating Margin | 10.12% | 11.10% | 11.21% | 11.45% | 10.54% | 9.23% | Upgrade
|
| Profit Margin | 6.22% | 7.57% | 8.34% | 9.22% | 7.49% | 6.53% | Upgrade
|
| Free Cash Flow Margin | 7.01% | 9.80% | 9.29% | 10.69% | 15.60% | 10.79% | Upgrade
|
| EBITDA | 1,134 | 1,228 | 1,271 | 1,061 | 865.2 | 783.1 | Upgrade
|
| EBITDA Margin | 13.05% | 13.69% | 13.32% | 13.73% | 12.95% | 11.81% | Upgrade
|
| D&A For EBITDA | 254.5 | 232.1 | 201.4 | 176.2 | 161.2 | 171.3 | Upgrade
|
| EBIT | 879.3 | 995.8 | 1,070 | 884.5 | 704 | 611.8 | Upgrade
|
| EBIT Margin | 10.12% | 11.10% | 11.21% | 11.45% | 10.54% | 9.23% | Upgrade
|
| Effective Tax Rate | 24.53% | 21.31% | 20.27% | 19.47% | 19.71% | 22.42% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.