Kjell Group AB (publ) (STO:KJELL)
Sweden flag Sweden · Delayed Price · Currency is SEK
7.88
-0.10 (-1.25%)
May 5, 2025, 12:44 PM CET

Kjell Group AB Income Statement

Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2018 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2018 - 2019
Operating Revenue
2,5542,5842,5592,6082,3981,999
Upgrade
Other Revenue
--0.6---
Upgrade
Revenue
2,5542,5842,5602,6082,3981,999
Upgrade
Revenue Growth (YoY)
-0.76%0.92%-1.84%8.75%19.96%6.84%
Upgrade
Cost of Revenue
1,5181,5371,4811,5091,3751,122
Upgrade
Gross Profit
1,0351,0471,0791,0991,023877.48
Upgrade
Selling, General & Admin
819.67816.94833.85801.16697.23595.5
Upgrade
Other Operating Expenses
-1.02-1.02-3.61-1-6.16-2.26
Upgrade
Operating Expenses
1,0061,0071,024976.03847.17732.85
Upgrade
Operating Income
29.5440.2655.59123.14176.1144.62
Upgrade
Interest Expense
-40.56-40.28-40.85-27.61-48.75-61.28
Upgrade
Interest & Investment Income
0.242.641.96--0.01
Upgrade
Currency Exchange Gain (Loss)
-7.09-12.46-0.15-8.90.81-3.25
Upgrade
Other Non Operating Income (Expenses)
9.841.511.84-0.75-7.14-0.53
Upgrade
EBT Excluding Unusual Items
-8.02-8.3318.485.88121.0379.57
Upgrade
Merger & Restructuring Charges
-16.74-16.74-1.55--5.51-
Upgrade
Other Unusual Items
---1.43-34.88-7.55
Upgrade
Pretax Income
-24.65-24.9618.1387.8680.6877.52
Upgrade
Income Tax Expense
-5.69-5.075.7316.6618.2618.68
Upgrade
Net Income
-18.96-19.8912.471.262.4258.84
Upgrade
Preferred Dividends & Other Adjustments
----33.0742.43
Upgrade
Net Income to Common
-18.96-19.8912.471.229.3516.4
Upgrade
Net Income Growth
---82.58%14.07%6.09%12.00%
Upgrade
Shares Outstanding (Basic)
313131311711
Upgrade
Shares Outstanding (Diluted)
313131311711
Upgrade
Shares Change (YoY)
---85.34%46.53%-
Upgrade
EPS (Basic)
-0.61-0.640.402.291.751.43
Upgrade
EPS (Diluted)
-0.61-0.640.402.291.751.43
Upgrade
EPS Growth
---82.58%30.88%22.13%17.52%
Upgrade
Free Cash Flow
119.89131.43246.81212.21120.6210.76
Upgrade
Free Cash Flow Per Share
3.854.227.926.817.1718.37
Upgrade
Gross Margin
40.55%40.52%42.16%42.15%42.67%43.90%
Upgrade
Operating Margin
1.16%1.56%2.17%4.72%7.34%7.23%
Upgrade
Profit Margin
-0.74%-0.77%0.48%2.73%1.22%0.82%
Upgrade
Free Cash Flow Margin
4.70%5.09%9.64%8.14%5.03%10.54%
Upgrade
EBITDA
69.4682.23101.29167.09211.62284.24
Upgrade
EBITDA Margin
2.72%3.18%3.96%6.41%8.82%14.22%
Upgrade
D&A For EBITDA
39.9141.9645.743.9635.52139.62
Upgrade
EBIT
29.5440.2655.59123.14176.1144.62
Upgrade
EBIT Margin
1.16%1.56%2.17%4.72%7.34%7.23%
Upgrade
Effective Tax Rate
--31.58%18.96%22.63%24.10%
Upgrade
Revenue as Reported
2,5632,5872,5742,6222,4082,008
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.