Karnov Group AB (publ) (STO:KAR)
Sweden
· Delayed Price · Currency is SEK 95.70
+1.70 (1.81%)
Jun 2, 2025, 5:00 PM CET
Karnov Group 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 2,634 | 2,593 | 2,475 | 1,114 | 878.07 | 771.42 | Upgrade
|
| Revenue Growth (YoY) | 5.65% | 4.77% | 122.24% | 26.81% | 13.83% | 1.89% | Upgrade
|
| Cost of Revenue | 1,512 | 1,505 | 1,496 | 558.4 | 418.66 | 366.42 | Upgrade
|
| Gross Profit | 1,121 | 1,088 | 978.2 | 555.1 | 459.42 | 405 | Upgrade
|
| Other Operating Expenses | 542.7 | 556.2 | 454.2 | 242.5 | 134.51 | 83.56 | Upgrade
|
| Operating Expenses | 938.7 | 941.7 | 817.3 | 476.3 | 343.11 | 273.95 | Upgrade
|
| Operating Income | 182.7 | 146 | 160.9 | 78.8 | 116.31 | 131.04 | Upgrade
|
| Interest Expense | -161.1 | -162.1 | -146.2 | -30.1 | -17.61 | -22.01 | Upgrade
|
| Interest & Investment Income | 15.8 | 14.6 | 8.3 | 0.5 | 12.45 | 0.24 | Upgrade
|
| Earnings From Equity Investments | 1.3 | 1.4 | -5.4 | -11.7 | 7.92 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 39.7 | -32.3 | 18.6 | -5.7 | -16.29 | 9.2 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.4 | -1.1 | -2.6 | -4.5 | -2.49 | -2.97 | Upgrade
|
| EBT Excluding Unusual Items | 78.8 | -33.5 | 33.6 | 27.3 | 100.29 | 115.51 | Upgrade
|
| Asset Writedown | - | - | -4.7 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | 5.5 | 22.7 | 2.86 | 5.07 | Upgrade
|
| Pretax Income | 78.8 | -33.5 | 34.4 | 50 | 103.15 | 120.58 | Upgrade
|
| Income Tax Expense | 22.7 | -0.4 | -2.5 | -9.9 | 18.94 | 20.57 | Upgrade
|
| Earnings From Continuing Operations | 56.1 | -33.1 | 36.9 | 59.9 | 84.22 | 100 | Upgrade
|
| Net Income to Company | - | -33.1 | 36.9 | 59.9 | 84.22 | 100 | Upgrade
|
| Minority Interest in Earnings | -0.1 | - | 1.3 | - | 0.7 | -0.1 | Upgrade
|
| Net Income | 56 | -33.1 | 38.2 | 59.9 | 84.91 | 99.9 | Upgrade
|
| Net Income to Common | 56 | -33.1 | 38.2 | 59.9 | 84.91 | 99.9 | Upgrade
|
| Net Income Growth | 591.36% | - | -36.23% | -29.46% | -15.01% | 3711.64% | Upgrade
|
| Shares Outstanding (Basic) | 108 | 108 | 108 | 108 | 98 | 98 | Upgrade
|
| Shares Outstanding (Diluted) | 108 | 108 | 108 | 108 | 98 | 98 | Upgrade
|
| Shares Change (YoY) | - | - | - | 9.98% | 0.20% | 15.60% | Upgrade
|
| EPS (Basic) | 0.52 | -0.31 | 0.35 | 0.56 | 0.87 | 1.02 | Upgrade
|
| EPS (Diluted) | 0.52 | -0.31 | 0.35 | 0.56 | 0.86 | 1.02 | Upgrade
|
| EPS Growth | 607.54% | - | -36.38% | -35.42% | -15.69% | 3300.11% | Upgrade
|
| Free Cash Flow | 445.3 | 311.1 | 329.8 | 272 | 312.75 | 376.04 | Upgrade
|
| Free Cash Flow Per Share | 4.12 | 2.88 | 3.05 | 2.52 | 3.18 | 3.83 | Upgrade
|
| Dividend Per Share | - | - | - | - | - | 1.000 | Upgrade
|
| Dividend Growth | - | - | - | - | - | 122.22% | Upgrade
|
| Gross Margin | 42.58% | 41.95% | 39.53% | 49.85% | 52.32% | 52.50% | Upgrade
|
| Operating Margin | 6.94% | 5.63% | 6.50% | 7.08% | 13.25% | 16.99% | Upgrade
|
| Profit Margin | 2.13% | -1.28% | 1.54% | 5.38% | 9.67% | 12.95% | Upgrade
|
| Free Cash Flow Margin | 16.91% | 12.00% | 13.33% | 24.43% | 35.62% | 48.75% | Upgrade
|
| EBITDA | 367.6 | 320.4 | 335.2 | 251.9 | 296.86 | 278.16 | Upgrade
|
| EBITDA Margin | 13.96% | 12.36% | 13.55% | 22.62% | 33.81% | 36.06% | Upgrade
|
| D&A For EBITDA | 184.9 | 174.4 | 174.3 | 173.1 | 180.56 | 147.12 | Upgrade
|
| EBIT | 182.7 | 146 | 160.9 | 78.8 | 116.31 | 131.04 | Upgrade
|
| EBIT Margin | 6.94% | 5.63% | 6.50% | 7.08% | 13.25% | 16.99% | Upgrade
|
| Effective Tax Rate | 28.81% | - | - | - | 18.36% | 17.06% | Upgrade
|
| Revenue as Reported | 2,634 | 2,593 | 2,475 | 1,114 | 878.07 | 771.42 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.