Micro Systemation AB (publ) (STO:MSAB.B)
Sweden · Delayed Price · Currency is SEK 102.00
+0.50 (0.49%)
Nov 4, 2026, 5:29 PM CET
Micro Systemation 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 | Sep '26 Sep 30, 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 |
| 539.28 | 461.78 | 404.71 | 416.95 | 362.98 | 332.96 | |
Revenue Growth | 22.90% | 14.10% | -2.94% | 14.87% | 9.01% | 7.39% |
Cost of Revenue | 27.64 | 31.94 | 23.28 | 40.01 | 56.84 | 40.88 |
Gross Profit | 511.65 | 429.85 | 381.42 | 376.94 | 306.14 | 292.09 |
Selling, General & Admin | 372.08 | 344.18 | 320.52 | 320.91 | 274.2 | 235.4 |
Operating Expenses | 393.81 | 362.01 | 335.1 | 336.07 | 287.34 | 247.76 |
Operating Income | 117.84 | 67.84 | 46.33 | 40.87 | 18.8 | 44.33 |
Interest Expense | -2.01 | -2.01 | -2.03 | -2.06 | -0.02 | -0.31 |
Interest & Investment Income | 1.56 | 1.56 | 3.03 | 1.69 | 0.08 | 0.14 |
Currency Exchange Gain (Loss) | -1.16 | -4.76 | 0.3 | -1.85 | 2.59 | 0.06 |
Other Non Operating Income (Expenses) | - | - | - | -0 | - | 0 |
Pretax Income | 116.24 | 62.64 | 47.63 | 38.65 | 21.45 | 44.22 |
Income Tax Expense | 24.97 | 13.47 | 10.24 | 8.66 | 4.32 | 9.39 |
Net Income | 91.27 | 49.17 | 37.39 | 30 | 17.13 | 34.82 |
Net Income to Common | 91.27 | 49.17 | 37.39 | 30 | 17.13 | 34.82 |
Net Income Growth | 115.83% | 31.51% | 24.64% | 75.11% | -50.81% | 114.14% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 19 | 19 | 18 | 18 | 18 | 18 |
Shares Change | 1.35% | 1.38% | 0.02% | - | - | - |
EPS (Basic) | 4.94 | 2.66 | 2.02 | 1.62 | 0.93 | 1.89 |
EPS (Diluted) | 4.81 | 2.63 | 2.02 | 1.62 | 0.93 | 1.89 |
EPS Growth | 113.30% | 30.20% | 24.69% | 74.65% | -50.81% | 114.27% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 100.38 | 72.18 | 40.22 | 74.37 | 49.89 | 10.05 |
Free Cash Flow Per Share | 5.28 | 3.85 | 2.18 | 4.03 | 2.70 | 0.54 |
Dividend Per Share | 1.600 | 1.600 | 1.500 | 1.500 | 1.500 | - |
Dividend Growth | 6.67% | 6.67% | 0% | 0% | -25.00% | - |
Gross Margin | 94.88% | 93.08% | 94.25% | 90.40% | 84.34% | 87.72% |
Operating Margin | 21.85% | 14.69% | 11.45% | 9.80% | 5.18% | 13.31% |
Profit Margin | 16.93% | 10.65% | 9.24% | 7.19% | 4.72% | 10.46% |
Free Cash Flow Margin | 18.61% | 15.63% | 9.94% | 17.84% | 13.75% | 3.02% |
EBITDA | 124.29 | 70.39 | 47.26 | 41.74 | 19.65 | 45.43 |
EBITDA Margin | 23.05% | 15.24% | 11.68% | 10.01% | 5.41% | 13.64% |
D&A For EBITDA | 6.44 | 2.54 | 0.94 | 0.87 | 0.85 | 1.1 |
EBIT | 117.84 | 67.84 | 46.33 | 40.87 | 18.8 | 44.33 |
EBIT Margin | 21.85% | 14.69% | 11.45% | 9.80% | 5.18% | 13.31% |
Effective Tax Rate | 21.48% | 21.50% | 21.50% | 22.39% | 20.15% | 21.24% |
Revenue as Reported | 539.28 | 461.78 | 404.71 | 416.95 | 362.98 | 332.96 |