Karnov Group AB (publ) (STO:KAR)
Sweden · Delayed Price · Currency is SEK 75.00
-1.40 (-1.83%)
Sep 18, 2026, 5:29 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 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 |
| 2,566 | 2,641 | 2,593 | 2,475 | 1,114 | 878.07 | |
Revenue Growth | -3.53% | 1.86% | 4.77% | 122.24% | 26.81% | 13.83% |
Cost of Revenue | 1,427 | 1,488 | 1,505 | 1,496 | 558.4 | 418.66 |
Gross Profit | 1,139 | 1,153 | 1,088 | 978.2 | 555.1 | 459.42 |
Other Operating Expenses | -430.1 | -383.3 | 556.2 | 454.2 | 242.5 | 134.51 |
Operating Expenses | -10.3 | 29.8 | 941.7 | 817.3 | 476.3 | 343.11 |
Operating Income | 1,149 | 1,123 | 146 | 160.9 | 78.8 | 116.31 |
Interest Expense | -123.3 | -113.4 | -162.1 | -146.2 | -30.1 | -17.61 |
Interest & Investment Income | - | 6.8 | 14.6 | 8.3 | 0.5 | 12.45 |
Earnings From Equity Investments | 4.4 | -3.6 | 1.4 | -5.4 | -11.7 | 7.92 |
Currency Exchange Gain (Loss) | 16.8 | 16.8 | -32.3 | 18.6 | -5.7 | -16.29 |
Other Non Operating Income (Expenses) | - | - | -1.1 | -2.6 | -4.5 | -2.49 |
EBT Excluding Unusual Items | 1,047 | 1,030 | -33.5 | 33.6 | 27.3 | 100.29 |
Asset Writedown | - | - | - | -4.7 | - | - |
Other Unusual Items | - | - | - | 5.5 | 22.7 | 2.86 |
Pretax Income | 1,047 | 1,030 | -33.5 | 34.4 | 50 | 103.15 |
Income Tax Expense | 64.7 | 58.8 | -0.4 | -2.5 | -9.9 | 18.94 |
Earnings From Continuing Operations | 982.1 | 970.8 | -33.1 | 36.9 | 59.9 | 84.22 |
Net Income to Company | - | 970.8 | -33.1 | 36.9 | 59.9 | 84.22 |
Minority Interest in Earnings | - | - | - | 1.3 | - | 0.7 |
Net Income | 982.1 | 970.8 | -33.1 | 38.2 | 59.9 | 84.91 |
Net Income to Common | 982.1 | 970.8 | -33.1 | 38.2 | 59.9 | 84.91 |
Net Income Growth | 1453.96% | - | - | -36.23% | -29.46% | -15.01% |
Shares Outstanding (Basic) | 105 | 108 | 108 | 108 | 108 | 98 |
Shares Outstanding (Diluted) | 107 | 108 | 108 | 108 | 108 | 98 |
Shares Change | -1.08% | - | - | - | 9.98% | 0.20% |
EPS (Basic) | 9.38 | 9.00 | -0.31 | 0.35 | 0.56 | 0.87 |
EPS (Diluted) | 9.18 | 8.98 | -0.31 | 0.35 | 0.56 | 0.86 |
EPS Growth | 1482.69% | - | - | -36.38% | -35.42% | -15.69% |
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 | 365 | 332.9 | 311.1 | 329.8 | 272 | 312.75 |
Free Cash Flow Per Share | 3.41 | 3.08 | 2.88 | 3.05 | 2.52 | 3.18 |
Gross Margin | 44.37% | 43.65% | 41.95% | 39.53% | 49.85% | 52.32% |
Operating Margin | 44.77% | 42.52% | 5.63% | 6.50% | 7.08% | 13.25% |
Profit Margin | 38.27% | 36.76% | -1.28% | 1.54% | 5.38% | 9.67% |
Free Cash Flow Margin | 14.22% | 12.61% | 12.00% | 13.33% | 24.43% | 35.62% |
EBITDA | 1,333 | 1,301 | 320.4 | 335.2 | 251.9 | 296.86 |
EBITDA Margin | 51.96% | 49.25% | 12.36% | 13.55% | 22.62% | 33.81% |
D&A For EBITDA | 184.4 | 177.7 | 174.4 | 174.3 | 173.1 | 180.56 |
EBIT | 1,149 | 1,123 | 146 | 160.9 | 78.8 | 116.31 |
EBIT Margin | 44.77% | 42.52% | 5.63% | 6.50% | 7.08% | 13.25% |
Effective Tax Rate | 6.18% | 5.71% | - | - | - | 18.36% |
Revenue as Reported | 2,566 | 2,641 | 2,593 | 2,475 | 1,114 | 878.07 |