Inwido AB (publ) (STO:INWI)
Sweden · Delayed Price · Currency is SEK 192.50
-1.80 (-0.93%)
Nov 3, 2026, 5:29 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
| 9,968 | 9,002 | 8,838 | 8,970 | 9,547 | 7,725 | |
Revenue Growth | 10.94% | 1.85% | -1.47% | -6.04% | 23.59% | 15.63% |
Cost of Revenue | 7,468 | 6,729 | 6,552 | 6,653 | 7,207 | 5,726 |
Gross Profit | 2,501 | 2,273 | 2,287 | 2,318 | 2,340 | 1,999 |
Selling, General & Admin | 1,502 | 1,364 | 1,374 | 1,316 | 1,257 | 1,095 |
Research & Development | 35.3 | 36.2 | 35.7 | 37.9 | 36.6 | 33.2 |
Other Operating Expenses | -6.9 | -8.3 | -11.9 | -32.1 | -23.7 | -14.2 |
Operating Expenses | 1,531 | 1,392 | 1,397 | 1,322 | 1,270 | 1,114 |
Operating Income | 969.9 | 880.4 | 889.3 | 995.8 | 1,070 | 884.5 |
Interest Expense | -127.3 | -96.3 | -131.9 | -126.8 | -55 | -35.9 |
Interest & Investment Income | 21.5 | 23.4 | 46 | 40.1 | 11.5 | 1 |
Earnings From Equity Investments | 1.2 | 2.1 | 0.2 | 0.1 | 2.1 | 2.4 |
Currency Exchange Gain (Loss) | -11.3 | -11.3 | 0.2 | 32 | -16.4 | 21.9 |
Other Non Operating Income (Expenses) | -0.4 | -19.3 | -27.9 | -25.5 | 0.3 | -8.8 |
EBT Excluding Unusual Items | 853.6 | 779 | 775.9 | 915.7 | 1,012 | 865.1 |
Merger & Restructuring Charges | -39.8 | -39.8 | -4.1 | -12.8 | -7 | -3.4 |
Gain (Loss) on Sale of Assets | -0.2 | -0.2 | 1.4 | 1.1 | 1.3 | 1.5 |
Other Unusual Items | -2 | -12 | -38 | -10.8 | 6.3 | 22 |
Pretax Income | 811.7 | 727.1 | 735.6 | 893.5 | 1,013 | 885.3 |
Income Tax Expense | 179.8 | 173.8 | 159.1 | 190.4 | 205.4 | 172.4 |
Earnings From Continuing Operations | 631.9 | 553.3 | 576.5 | 703.1 | 807.7 | 712.9 |
Minority Interest in Earnings | -55.2 | -39.1 | -38 | -24 | -11.3 | -0.3 |
Net Income | 576.7 | 514.2 | 538.5 | 679.1 | 796.4 | 712.6 |
Net Income to Common | 576.7 | 514.2 | 538.5 | 679.1 | 796.4 | 712.6 |
Net Income Growth | 8.57% | -4.51% | -20.70% | -14.73% | 11.76% | 42.35% |
Shares Outstanding (Basic) | 58 | 58 | 58 | 58 | 58 | 58 |
Shares Outstanding (Diluted) | 58 | 58 | 58 | 58 | 58 | 58 |
Shares Change | 0.06% | 0.06% | 0.29% | - | - | - |
EPS (Basic) | 9.95 | 8.87 | 9.29 | 11.72 | 13.74 | 12.29 |
EPS (Diluted) | 9.92 | 8.85 | 9.26 | 11.72 | 13.74 | 12.29 |
EPS Growth | 8.53% | -4.43% | -20.96% | -14.73% | 11.79% | 42.32% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 787.6 | 657.7 | 595.3 | 879.1 | 887.2 | 825.8 |
Free Cash Flow Per Share | 13.54 | 11.31 | 10.24 | 15.16 | 15.30 | 14.25 |
Dividend Per Share | 5.500 | 5.500 | 5.500 | 6.500 | 6.500 | 6.150 |
Dividend Growth | 0% | 0% | -15.38% | 0% | 5.69% | 36.67% |
Gross Margin | 25.09% | 25.25% | 25.87% | 25.84% | 24.51% | 25.87% |
Operating Margin | 9.73% | 9.78% | 10.06% | 11.10% | 11.21% | 11.45% |
Profit Margin | 5.79% | 5.71% | 6.09% | 7.57% | 8.34% | 9.22% |
Free Cash Flow Margin | 7.90% | 7.31% | 6.73% | 9.80% | 9.29% | 10.69% |
EBITDA | 1,276 | 1,139 | 1,145 | 1,228 | 1,271 | 1,061 |
EBITDA Margin | 12.80% | 12.66% | 12.95% | 13.69% | 13.31% | 13.73% |
D&A For EBITDA | 306.1 | 258.9 | 255.6 | 232.1 | 201.4 | 176.2 |
EBIT | 969.9 | 880.4 | 889.3 | 995.8 | 1,070 | 884.5 |
EBIT Margin | 9.73% | 9.78% | 10.06% | 11.10% | 11.21% | 11.45% |
Effective Tax Rate | 22.15% | 23.90% | 21.63% | 21.31% | 20.27% | 19.47% |