Meko AB (publ) (STO:MEKO)
Sweden · Delayed Price · Currency is SEK 77.75
-1.60 (-2.02%)
May 26, 2026, 5:29 PM CET
Meko 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 |
Operating Revenue | 17,893 | 18,014 | 18,046 | 16,762 | 14,067 | 12,309 |
Other Revenue | 347 | 353 | 503 | 516 | 324 | 243 |
| 18,240 | 18,367 | 18,549 | 17,278 | 14,391 | 12,552 | |
Revenue Growth (YoY) | -3.17% | -0.98% | 7.36% | 20.06% | 14.65% | 7.27% |
Cost of Revenue | 10,467 | 10,488 | 10,260 | 9,500 | 7,745 | 6,709 |
Gross Profit | 7,773 | 7,879 | 8,289 | 7,778 | 6,646 | 5,843 |
Selling, General & Admin | 6,244 | 6,356 | 6,304 | 5,905 | 5,015 | 4,143 |
Amortization of Goodwill & Intangibles | 144 | 145 | 170 | 188 | 197 | 223 |
Operating Expenses | 7,257 | 7,374 | 7,262 | 6,840 | 5,872 | 4,946 |
Operating Income | 516 | 505 | 1,027 | 938 | 774 | 897 |
Interest Expense | -361 | -348 | -290 | -286 | -152 | -115 |
Interest & Investment Income | 20 | 25 | 43 | 38 | 17 | 9 |
Earnings From Equity Investments | - | - | -23 | -13 | - | - |
Currency Exchange Gain (Loss) | -20 | -20 | -7 | -30 | -29 | -8 |
Other Non Operating Income (Expenses) | -25 | -30 | -22 | -13 | -14 | -23 |
EBT Excluding Unusual Items | 130 | 132 | 728 | 634 | 596 | 760 |
Merger & Restructuring Charges | - | - | - | - | - | -2 |
Impairment of Goodwill | - | - | -96 | -2 | - | - |
Asset Writedown | -5 | -5 | -5 | -50 | -15 | - |
Pretax Income | 125 | 127 | 627 | 582 | 581 | 758 |
Income Tax Expense | 55 | 65 | 158 | 132 | 104 | 172 |
Earnings From Continuing Operations | 70 | 62 | 469 | 450 | 477 | 586 |
Minority Interest in Earnings | -27 | -26 | -36 | -31 | -23 | -14 |
Net Income | 43 | 36 | 433 | 419 | 454 | 572 |
Net Income to Common | 43 | 36 | 433 | 419 | 454 | 572 |
Net Income Growth | -89.98% | -91.69% | 3.34% | -7.71% | -20.63% | 32.41% |
Shares Outstanding (Basic) | 56 | 56 | 56 | 56 | 56 | 56 |
Shares Outstanding (Diluted) | 56 | 56 | 56 | 56 | 56 | 56 |
Shares Change (YoY) | -0.48% | -0.35% | 0.11% | 0.04% | -0.28% | -0.49% |
EPS (Basic) | 0.77 | 0.65 | 7.73 | 7.49 | 8.12 | 10.21 |
EPS (Diluted) | 0.77 | 0.64 | 7.73 | 7.49 | 8.12 | 10.21 |
EPS Growth | -90.00% | -91.73% | 3.23% | -7.75% | -20.41% | 33.05% |
Free Cash Flow | 1,431 | 800 | 1,198 | 1,097 | 911 | 1,131 |
Free Cash Flow Per Share | 25.69 | 14.34 | 21.40 | 19.62 | 16.30 | 20.18 |
Dividend Per Share | - | - | 3.900 | 3.700 | 3.300 | 3.000 |
Dividend Growth | - | - | 5.41% | 12.12% | 10.00% | - |
Gross Margin | 42.61% | 42.90% | 44.69% | 45.02% | 46.18% | 46.55% |
Operating Margin | 2.83% | 2.75% | 5.54% | 5.43% | 5.38% | 7.15% |
Profit Margin | 0.24% | 0.20% | 2.33% | 2.43% | 3.16% | 4.56% |
Free Cash Flow Margin | 7.85% | 4.36% | 6.46% | 6.35% | 6.33% | 9.01% |
EBITDA | 765 | 759 | 1,380 | 1,209 | 1,041 | 1,171 |
EBITDA Margin | 4.19% | 4.13% | 7.44% | 7.00% | 7.23% | 9.33% |
D&A For EBITDA | 249 | 254 | 353 | 271 | 267 | 274 |
EBIT | 516 | 505 | 1,027 | 938 | 774 | 897 |
EBIT Margin | 2.83% | 2.75% | 5.54% | 5.43% | 5.38% | 7.15% |
Effective Tax Rate | 44.00% | 51.18% | 25.20% | 22.68% | 17.90% | 22.69% |
Revenue as Reported | 18,240 | 18,367 | 18,549 | 17,278 | 14,391 | 12,552 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.