KB Components AB (publ) (STO:KBC)
Sweden · Delayed Price · Currency is SEK 37.40
-0.60 (-1.58%)
At close: Jul 23, 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 |
| 2,718 | 2,813 | 2,737 | 2,359 | 1,858 | 1,212 | |
Revenue Growth (YoY) | -5.17% | 2.77% | 16.03% | 26.97% | 53.32% | - |
Cost of Revenue | 942.58 | - | - | 1,167 | 966.41 | 577.96 |
Gross Profit | 1,775 | 2,813 | 2,737 | 1,191 | 891.24 | 633.67 |
Selling, General & Admin | 1,128 | 1,090 | 1,066 | 850.6 | 645.2 | 453.67 |
Depreciation & Amortization Expenses | 187.69 | 188.18 | 160.51 | 136.59 | 110.19 | 78.98 |
Other Operating Expenses | -0.61 | 0 | 1.72 | -7.36 | -0.22 | -0.34 |
Total Operating Expenses | 1,315 | 1,278 | 1,228 | 979.83 | 755.17 | 532.3 |
Operating Income | 148.51 | 170.72 | 198.78 | 196.67 | 135.63 | 98.69 |
Interest Income | 37.1 | 30.03 | 33.78 | 42.33 | 32.45 | 5.43 |
Interest Expense | -88.03 | -79.06 | -79.83 | -74.54 | -50.61 | -18.33 |
Other Non-Operating Income (Expense) | - | - | - | - | -26.8 | 0 |
Total Non-Operating Income (Expense) | -50.93 | -49.03 | -46.06 | -32.21 | -44.96 | -12.9 |
Pretax Income | 97.58 | 121.69 | 152.72 | 164.47 | 90.67 | 85.79 |
Provision for Income Taxes | 29.78 | 31.3 | 44.74 | 46.91 | 30.49 | 14.47 |
Net Income | 67.8 | 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 to Common | 71.94 | 92.26 | 99.11 | 107.56 | 53 | 69.6 |
Net Income Growth | -32.31% | -6.91% | -7.86% | 102.96% | -23.85% | - |
Shares Outstanding (Basic) | 56 | 56 | 56 | 56 | 56 | - |
Shares Outstanding (Diluted) | 56 | 56 | 56 | 56 | 56 | - |
EPS (Basic) | 1.25 | 1.65 | 1.77 | 1.92 | 1.22 | - |
EPS (Diluted) | 1.25 | 1.65 | 1.77 | 1.92 | 1.22 | - |
EPS Growth | -34.21% | -6.78% | -7.81% | 57.38% | - | - |
Free Cash Flow | 67.46 | 58.21 | 48.9 | 153.86 | -94.79 | -136.15 |
Free Cash Flow Growth | 15.88% | 19.04% | -68.22% | - | - | - |
Free Cash Flow Per Share | 1.20 | 1.04 | 0.87 | 2.75 | -1.69 | - |
Dividends Per Share | 1.500 | 1.500 | 1.500 | - | - | - |
Gross Margin | 65.31% | 100.00% | 100.00% | 50.50% | 47.98% | 52.30% |
Operating Margin | 5.46% | 6.07% | 7.26% | 8.34% | 7.30% | 8.15% |
Profit Margin | 2.50% | 3.21% | 3.95% | 4.98% | 3.24% | 5.89% |
FCF Margin | 2.48% | 2.07% | 1.79% | 6.52% | -5.10% | -11.24% |
EBITDA | 148.51 | 170.72 | 359.29 | 333.26 | 135.63 | 98.69 |
EBITDA Margin | 5.46% | 6.07% | 13.13% | 14.13% | 7.30% | 8.15% |
EBIT | 148.51 | 170.72 | 198.78 | 196.67 | 135.63 | 98.69 |
EBIT Margin | 5.46% | 6.07% | 7.26% | 8.34% | 7.30% | 8.15% |
Effective Tax Rate | 30.51% | 25.72% | 29.29% | 28.52% | 33.63% | 16.87% |