Knowit AB (publ) (STO:KNOW)

Knowit AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	5,948	6,416	7,097	6,834	4,812	3,379
Revenue Growth (YoY)	-9.85%	-9.61%	3.86%	42.02%	42.40%	1.32%
Cost of Revenue	5,106	5,527	6,028	5,663	3,951	2,804
Gross Profit	841.83	888.73	1,069	1,171	861.19	575.34
Selling, General & Admin	348.07	348.07	410.95	425.25	299.71	168.29
Amortization of Goodwill & Intangibles	163.79	166.69	186.54	149.33	75.25	12.3
Other Operating Expenses	-16.9	-	-15.04	-	-	-
Operating Expenses	665.89	688.79	760.5	723.37	498.53	254.25
Operating Income	175.94	199.94	308.46	447.14	362.66	321.09
Interest Expense	-45.27	-54.97	-63.29	-35.49	-10.48	-4.87
Interest & Investment Income	9.37	12.07	12.33	8.2	0.26	0.49
Earnings From Equity Investments	-	-	-	-	0.64	1.6
Currency Exchange Gain (Loss)	-	-	-	-	-	-1.08
Other Non Operating Income (Expenses)	-3.61	-3.81	45.3	63.83	17.06	14.64
EBT Excluding Unusual Items	136.43	153.23	302.8	483.68	370.13	331.87
Gain (Loss) on Sale of Assets	-	-	1.34	-	-	-
Pretax Income	136.43	153.23	304.14	483.68	370.13	331.87
Income Tax Expense	38.27	42.67	62.29	91.49	75.32	74.03
Earnings From Continuing Operations	98.16	110.56	241.84	392.19	294.81	257.85
Minority Interest in Earnings	-0.78	-4.48	-2.21	-7.17	-4.33	-8.07
Net Income	97.39	106.09	239.63	385.02	290.48	249.78
Net Income to Common	97.39	106.09	239.63	385.02	290.48	249.78
Net Income Growth	-38.34%	-55.73%	-37.76%	32.55%	16.29%	7.58%
Shares Outstanding (Basic)	27	27	27	27	24	19
Shares Outstanding (Diluted)	27	27	27	27	24	19
Shares Change (YoY)	-0.14%	-0.19%	-0.03%	15.64%	22.94%	0.14%
EPS (Basic)	3.56	3.88	8.75	14.05	12.26	12.96
EPS (Diluted)	3.56	3.88	8.74	14.05	12.26	12.96
EPS Growth	-38.15%	-55.62%	-37.78%	14.62%	-5.40%	7.43%
Free Cash Flow	288.96	606.86	364.97	412.04	454.81	437.51
Free Cash Flow Per Share	10.58	22.19	13.32	15.03	19.19	22.69
Dividend Per Share	2.300	2.300	5.200	7.500	7.000	7.000
Dividend Growth	-55.77%	-55.77%	-30.67%	7.14%	-	-
Gross Margin	14.15%	13.85%	15.06%	17.13%	17.90%	17.03%
Operating Margin	2.96%	3.12%	4.35%	6.54%	7.54%	9.50%
Profit Margin	1.64%	1.65%	3.38%	5.63%	6.04%	7.39%
Free Cash Flow Margin	4.86%	9.46%	5.14%	6.03%	9.45%	12.95%
EBITDA	365.25	395.25	523.93	616.59	455.14	341.63
EBITDA Margin	6.14%	6.16%	7.38%	9.02%	9.46%	10.11%
D&A For EBITDA	189.31	195.31	215.47	169.44	92.48	20.54
EBIT	175.94	199.94	308.46	447.14	362.66	321.09
EBIT Margin	2.96%	3.12%	4.35%	6.54%	7.54%	9.50%
Effective Tax Rate	28.05%	27.84%	20.48%	18.92%	20.35%	22.31%
Revenue as Reported	5,965	6,416	7,114	6,834	4,812	3,379

Source: S&P Global Market Intelligence. Standard template. Financial Sources.