KB Components AB (publ) (STO:KBC)
Sweden · Delayed Price · Currency is SEK 41.00
+0.60 (1.49%)
At close: Jun 12, 2026
KB Components 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 | Mar '26 Mar 31, 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 |
| 2,695 | 2,791 | 2,721 | 2,333 | 1,839 | 1,183 | |
Revenue Growth (YoY) | -5.40% | 2.59% | 16.64% | 26.86% | 55.43% | 16.50% |
Cost of Revenue | 1,313 | 1,364 | 1,313 | 1,167 | 966.41 | 579.96 |
Gross Profit | 1,383 | 1,427 | 1,408 | 1,165 | 872.38 | 603.05 |
Selling, General & Admin | 1,067 | 1,089 | 1,066 | 850.6 | 645.2 | 453.67 |
Other Operating Expenses | -19.75 | -21.39 | -17.67 | -25.88 | -18.63 | -28.28 |
Operating Expenses | 1,235 | 1,256 | 1,209 | 961.31 | 736.76 | 504.36 |
Operating Income | 147.45 | 171.49 | 198.78 | 204.03 | 135.63 | 98.69 |
Interest Expense | -62.7 | -53.81 | -53.41 | -45.3 | -50.61 | -18.33 |
Interest & Investment Income | 12.8 | 5.82 | 10.55 | 6.88 | 32.45 | 5.43 |
Currency Exchange Gain (Loss) | -1.04 | -1.04 | -3.2 | 6.21 | - | - |
Other Non Operating Income (Expenses) | 0 | 0 | - | - | -26.8 | - |
EBT Excluding Unusual Items | 96.52 | 122.46 | 152.72 | 171.83 | 90.67 | 85.79 |
Merger & Restructuring Charges | -0.77 | -0.77 | - | - | - | - |
Asset Writedown | - | - | - | -7.36 | - | - |
Pretax Income | 95.75 | 121.69 | 152.72 | 164.47 | 90.67 | 85.79 |
Income Tax Expense | 29.78 | 31.3 | 44.74 | 46.91 | 30.49 | 14.47 |
Earnings From Continuing Operations | 65.97 | 90.39 | 107.98 | 117.55 | 60.18 | 71.32 |
Net Income to Company | - | 90.39 | 107.98 | 117.55 | 60.18 | 71.32 |
Minority Interest in Earnings | 4.13 | 1.87 | -8.87 | -9.99 | -7.18 | -1.72 |
Net Income | 70.11 | 92.26 | 99.11 | 107.56 | 53 | 69.6 |
Net Income to Common | 70.11 | 92.26 | 99.11 | 107.56 | 53 | 69.6 |
Net Income Growth | -34.03% | -6.91% | -7.86% | 102.96% | -23.85% | -1.67% |
Shares Outstanding (Basic) | 56 | 56 | 56 | 56 | 56 | 56 |
Shares Outstanding (Diluted) | 56 | 56 | 56 | 56 | 56 | 56 |
EPS (Basic) | 1.25 | 1.65 | 1.77 | 1.92 | 0.95 | 1.24 |
EPS (Diluted) | 1.25 | 1.65 | 1.77 | 1.92 | 0.95 | 1.24 |
EPS Growth | -34.03% | -6.91% | -7.86% | 102.96% | -23.85% | - |
Free Cash Flow | 67.46 | 58.21 | 48.9 | 152.47 | 94.35 | -181.49 |
Free Cash Flow Per Share | 1.21 | 1.04 | 0.87 | 2.72 | 1.69 | -3.24 |
Dividend Per Share | 1.500 | 1.500 | 1.500 | - | - | - |
Gross Margin | 51.30% | 51.13% | 51.74% | 49.95% | 47.44% | 50.98% |
Operating Margin | 5.47% | 6.14% | 7.31% | 8.75% | 7.38% | 8.34% |
Profit Margin | 2.60% | 3.31% | 3.64% | 4.61% | 2.88% | 5.88% |
Free Cash Flow Margin | 2.50% | 2.09% | 1.80% | 6.54% | 5.13% | -15.34% |
EBITDA | 256.77 | 281.29 | 300.27 | 324.09 | 235.44 | 175.64 |
EBITDA Margin | 9.53% | 10.08% | 11.04% | 13.89% | 12.80% | 14.85% |
D&A For EBITDA | 109.32 | 109.8 | 101.49 | 120.06 | 99.81 | 76.95 |
EBIT | 147.45 | 171.49 | 198.78 | 204.03 | 135.63 | 98.69 |
EBIT Margin | 5.47% | 6.14% | 7.31% | 8.75% | 7.38% | 8.34% |
Effective Tax Rate | 31.10% | 25.72% | 29.29% | 28.52% | 33.63% | 16.87% |
Revenue as Reported | 2,716 | 2,813 | 2,737 | 2,359 | 1,879 | 1,220 |