Midsona AB (publ) (STO:MSON.B)
Sweden · Delayed Price · Currency is SEK 9.68
+0.18 (1.89%)
Nov 2, 2026, 5:29 PM CET
Midsona 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 |
| 3,606 | 3,630 | 3,727 | 3,793 | 3,899 | 3,773 | |
Revenue Growth | -1.42% | -2.60% | -1.74% | -2.72% | 3.34% | 1.73% |
Cost of Revenue | 2,607 | 2,647 | 2,658 | 2,809 | 2,964 | 2,754 |
Gross Profit | 999 | 983 | 1,069 | 984 | 935 | 1,019 |
Selling, General & Admin | 928 | 930 | 940 | 933 | 905 | 873 |
Other Operating Expenses | -9 | -2 | -3 | -7 | -5 | -10 |
Operating Expenses | 919 | 928 | 937 | 926 | 900 | 863 |
Operating Income | 80 | 55 | 132 | 58 | 35 | 156 |
Interest Expense | -24 | -31 | -46 | -61 | -54 | -38 |
Interest & Investment Income | 5 | 5 | 5 | 9 | 2 | - |
Currency Exchange Gain (Loss) | 7 | -2 | -3 | - | -12 | -3 |
Other Non Operating Income (Expenses) | -7 | -8 | -12 | -13 | -8 | -6 |
EBT Excluding Unusual Items | 61 | 19 | 76 | -7 | -37 | 109 |
Merger & Restructuring Charges | - | - | - | -37 | -15 | -17 |
Impairment of Goodwill | - | - | - | - | -426 | - |
Gain (Loss) on Sale of Assets | - | - | - | 7 | 3 | 1 |
Asset Writedown | - | - | - | - | -54 | - |
Other Unusual Items | 63 | -2 | -1 | - | - | 21 |
Pretax Income | 188 | 24 | 75 | -35 | -529 | 115 |
Income Tax Expense | 22 | 14 | 28 | 18 | -28 | 26 |
Net Income | 166 | 10 | 47 | -53 | -501 | 89 |
Net Income to Common | 166 | 10 | 47 | -53 | -501 | 89 |
Net Income Growth | - | -78.72% | - | - | - | -49.43% |
Shares Outstanding (Basic) | 145 | 145 | 145 | 145 | 74 | 68 |
Shares Outstanding (Diluted) | 146 | 145 | 146 | 146 | 74 | 68 |
Shares Change | 0.06% | -0.20% | - | 95.73% | 9.59% | 3.93% |
EPS (Basic) | 1.14 | 0.07 | 0.32 | -0.36 | -6.73 | 1.31 |
EPS (Diluted) | 1.14 | 0.07 | 0.32 | -0.36 | -6.73 | 1.30 |
EPS Growth | - | -78.72% | - | - | - | -51.67% |
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 | 233 | 201 | 119 | 313 | 169 | -118 |
Free Cash Flow Per Share | 1.60 | 1.38 | 0.82 | 2.15 | 2.27 | -1.74 |
Dividend Per Share | 0.220 | 0.220 | 0.200 | - | - | - |
Dividend Growth | 10.00% | 10.00% | -84.00% | - | - | - |
Gross Margin | 27.70% | 27.08% | 28.68% | 25.94% | 23.98% | 27.01% |
Operating Margin | 2.22% | 1.52% | 3.54% | 1.53% | 0.90% | 4.13% |
Profit Margin | 4.60% | 0.27% | 1.26% | -1.40% | -12.85% | 2.36% |
Free Cash Flow Margin | 6.46% | 5.54% | 3.19% | 8.25% | 4.33% | -3.13% |
EBITDA | 112 | 143 | 229 | 158 | 137 | 251 |
EBITDA Margin | 3.11% | 3.94% | 6.14% | 4.17% | 3.51% | 6.65% |
D&A For EBITDA | 32 | 88 | 97 | 100 | 102 | 95 |
EBIT | 80 | 55 | 132 | 58 | 35 | 156 |
EBIT Margin | 2.22% | 1.52% | 3.54% | 1.53% | 0.90% | 4.13% |
Effective Tax Rate | 11.70% | 58.33% | 37.33% | - | - | 22.61% |