Micro Systemation AB (publ) (STO:MSAB.B)
Sweden · Delayed Price · Currency is SEK 84.00
0.00 (0.00%)
Jul 24, 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 | Jun '26 Jun 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 |
| 510.9 | 461.78 | 404.71 | 416.95 | 362.98 | 332.96 | |
Revenue Growth (YoY) | 25.41% | 14.10% | -2.94% | 14.87% | 9.01% | 7.39% |
Cost of Revenue | 32.9 | 31.94 | 23.28 | 40.01 | 56.84 | 40.88 |
Gross Profit | 478 | 429.85 | 381.42 | 376.94 | 306.14 | 292.09 |
Selling, General & Admin | 365.1 | 344.18 | 320.52 | 320.91 | 274.2 | 235.4 |
Depreciation & Amortization Expenses | 21.3 | 17.83 | 14.57 | 15.16 | 13.14 | 12.36 |
Total Operating Expenses | 386.4 | 362.01 | 335.1 | 336.07 | 287.34 | 247.76 |
Operating Income | 91.6 | 67.84 | 46.33 | 40.87 | 18.8 | 44.33 |
Interest Income | 3.4 | 2.71 | 7.53 | 5.65 | 9.49 | 5.67 |
Interest Expense | -6 | -7.91 | -6.23 | -7.87 | -6.83 | -5.78 |
Total Non-Operating Income (Expense) | -2.6 | -5.2 | 1.3 | -2.22 | 2.66 | -0.11 |
Pretax Income | 89.1 | 62.64 | 47.63 | 38.65 | 21.45 | 44.22 |
Provision for Income Taxes | 19.2 | 13.47 | 10.24 | 8.66 | 4.32 | 9.39 |
Net Income | 69.9 | 49.17 | 37.39 | 30 | 17.13 | 34.82 |
Net Income to Common | 69.9 | 49.17 | 37.39 | 30 | 17.13 | 34.82 |
Net Income Growth | 126.95% | 31.51% | 24.64% | 75.11% | -50.81% | 114.14% |
Shares Outstanding (Basic) | 19 | 18 | 18 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 19 | 19 | 18 | 18 | 18 | 18 |
Shares Change (YoY) | 0.46% | 2.70% | 0.02% | - | - | - |
EPS (Basic) | 3.75 | 2.66 | 2.02 | 1.62 | 0.92 | 1.89 |
EPS (Diluted) | 3.75 | 2.63 | 2.02 | 1.62 | 0.92 | 1.89 |
EPS Growth | 125.90% | 30.20% | 24.69% | 76.09% | -51.32% | 114.77% |
Free Cash Flow | 98.1 | 101.89 | 43.01 | 75.01 | 50.79 | 10.21 |
Free Cash Flow Growth | 2872.73% | 136.91% | -42.66% | 47.69% | 397.57% | -80.39% |
Free Cash Flow Per Share | 5.26 | 5.37 | 2.33 | 4.06 | 2.75 | 0.55 |
Dividends Per Share | 1.600 | 1.600 | 1.500 | 1.500 | 1.500 | - |
Dividend Growth | 6.67% | 6.67% | 0% | 0% | -25.00% | - |
Gross Margin | 93.56% | 93.08% | 94.25% | 90.40% | 84.34% | 87.72% |
Operating Margin | 17.93% | 14.69% | 11.45% | 9.80% | 5.18% | 13.31% |
Profit Margin | 13.68% | 10.65% | 9.24% | 7.19% | 4.72% | 10.46% |
FCF Margin | 19.20% | 22.06% | 10.63% | 17.99% | 13.99% | 3.07% |
EBITDA | 91.6 | 67.84 | 46.33 | 40.87 | 18.8 | 44.33 |
EBIT | 91.6 | 67.84 | 46.33 | 40.87 | 18.8 | 44.33 |
EBIT Margin | 17.93% | 14.69% | 11.45% | 9.80% | 5.18% | 13.31% |
Effective Tax Rate | 21.55% | 21.50% | 21.50% | 22.39% | 20.15% | 21.24% |