Lindab International AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	12,854	13,323	13,114	12,366	9,648
Revenue Growth (YoY)	-3.52%	1.59%	6.05%	28.17%	17.37%
Cost of Revenue	9,210	9,632	9,556	8,908	6,697
Gross Profit	3,644	3,691	3,558	3,458	2,951
Selling, General & Admin	2,580	2,549	2,298	2,001	1,629
Research & Development	89	87	68	61	53
Other Operating Expenses	-42	16	17	-3	-8
Operating Expenses	2,627	2,652	2,383	2,059	1,674
Operating Income	1,017	1,039	1,175	1,399	1,277
Interest Expense	-222	-263	-173	-78	-36
Interest & Investment Income	13	17	11	5	3
Earnings From Equity Investments	-	-14	-2	-2	-
Currency Exchange Gain (Loss)	7	-22	-6	-45	-11
Other Non Operating Income (Expenses)	-4	-4	-4	-3	-3
EBT Excluding Unusual Items	811	753	1,001	1,276	1,230
Merger & Restructuring Charges	-108	-114	-	-49	-7
Gain (Loss) on Sale of Assets	-34	-396	2	5	3
Asset Writedown	-81	-	-	-	-3
Other Unusual Items	300	218	5	6	-
Pretax Income	888	461	1,008	1,238	1,223
Income Tax Expense	128	146	159	264	265
Earnings From Continuing Operations	760	315	849	974	958
Earnings From Discontinued Operations	-	-	-	-	-421
Net Income	760	315	849	974	537
Net Income to Common	760	315	849	974	537
Net Income Growth	141.27%	-62.90%	-12.83%	81.38%	-9.90%
Shares Outstanding (Basic)	77	77	77	77	76
Shares Outstanding (Diluted)	77	77	77	77	77
Shares Change (YoY)	0.12%	0.26%	0.07%	-0.03%	0.49%
EPS (Basic)	9.87	4.09	11.06	12.72	7.03
EPS (Diluted)	9.86	4.09	11.06	12.70	7.00
EPS Growth	140.85%	-62.99%	-12.89%	81.43%	-10.26%
Free Cash Flow	1,153	1,259	1,460	372	329
Free Cash Flow Per Share	14.97	16.36	19.02	4.85	4.29
Dividend Per Share	5.600	5.400	5.400	5.200	4.000
Dividend Growth	3.70%	-	3.85%	30.00%	17.65%
Gross Margin	28.35%	27.70%	27.13%	27.96%	30.59%
Operating Margin	7.91%	7.80%	8.96%	11.31%	13.24%
Profit Margin	5.91%	2.36%	6.47%	7.88%	5.57%
Free Cash Flow Margin	8.97%	9.45%	11.13%	3.01%	3.41%
EBITDA	1,250	1,280	1,401	1,588	1,431
EBITDA Margin	9.72%	9.61%	10.68%	12.84%	14.83%
D&A For EBITDA	233	241	226	189	154
EBIT	1,017	1,039	1,175	1,399	1,277
EBIT Margin	7.91%	7.80%	8.96%	11.31%	13.24%
Effective Tax Rate	14.41%	31.67%	15.77%	21.32%	21.67%

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