Nordisk Bergteknik AB (publ) (STO:NORB.B)
Sweden · Delayed Price · Currency is SEK 10.50
+0.10 (0.96%)
Sep 2, 2026, 5:29 PM CET
Nordisk Bergteknik 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 |
Operating Revenue | 3,545 | 3,451 | 3,305 | 3,526 | 3,402 | 1,918 |
Other Revenue | - | - | - | - | -0.1 | 1 |
| 3,545 | 3,451 | 3,305 | 3,526 | 3,402 | 1,919 | |
Revenue Growth | 4.34% | 4.41% | -6.27% | 3.67% | 77.30% | 89.12% |
Cost of Revenue | 2,549 | 2,467 | 2,324 | 2,433 | 2,325 | 1,324 |
Gross Profit | 996.1 | 984.1 | 981.5 | 1,093 | 1,077 | 594.9 |
Selling, General & Admin | 591.3 | 587.7 | 583 | 663 | 606.5 | 359 |
Other Operating Expenses | -23.1 | -18 | -13 | -8.6 | -9.3 | -3.5 |
Operating Expenses | 878.9 | 886.4 | 898.9 | 965.9 | 845.6 | 501.9 |
Operating Income | 117.2 | 97.7 | 82.6 | 127.5 | 230.9 | 93 |
Interest Expense | -83.5 | -79.8 | -98.4 | -91.5 | -46 | -35.7 |
Interest & Investment Income | - | 2.5 | 2.8 | 3.7 | 1.1 | 0.2 |
Currency Exchange Gain (Loss) | -0.3 | 3.7 | 1.2 | -3.3 | 6.2 | 0.6 |
Other Non Operating Income (Expenses) | -9.7 | -3.4 | -5.7 | -2.9 | -4.1 | 7.9 |
EBT Excluding Unusual Items | 23.7 | 20.7 | -17.5 | 33.5 | 188.1 | 66 |
Merger & Restructuring Charges | -8.8 | -9.2 | -8.5 | -14.3 | -6.6 | -2.8 |
Gain (Loss) on Sale of Investments | 15.2 | 15.6 | -5.2 | 2.3 | -4.6 | 2.4 |
Gain (Loss) on Sale of Assets | 36.2 | 36.2 | 33.4 | 18.2 | 5.3 | 16.2 |
Other Unusual Items | -26.9 | -26.9 | 8.5 | 9.1 | - | -17.4 |
Pretax Income | 46.9 | 43.9 | 15.5 | 54.6 | 184.6 | 67.5 |
Income Tax Expense | 19.2 | 15.4 | 5.9 | 15.9 | 35.5 | 22.7 |
Earnings From Continuing Operations | 27.7 | 28.5 | 9.6 | 38.7 | 149.1 | 44.8 |
Minority Interest in Earnings | - | - | - | 1.7 | -4.7 | -0.1 |
Net Income | 27.7 | 28.5 | 9.6 | 40.4 | 144.4 | 44.7 |
Net Income to Common | 27.7 | 28.5 | 9.6 | 40.4 | 144.4 | 44.7 |
Net Income Growth | 118.11% | 196.88% | -76.24% | -72.02% | 223.04% | 1688.00% |
Shares Outstanding (Basic) | 57 | 57 | 57 | 57 | 54 | 35 |
Shares Outstanding (Diluted) | 57 | 57 | 57 | 57 | 54 | 35 |
Shares Change | - | - | 0.74% | 5.07% | 54.74% | 73.56% |
EPS (Basic) | 0.48 | 0.50 | 0.17 | 0.71 | 2.67 | 1.28 |
EPS (Diluted) | 0.48 | 0.50 | 0.17 | 0.71 | 2.67 | 1.28 |
EPS Growth | 119.98% | 196.88% | -76.38% | -73.41% | 108.69% | 966.19% |
Additional Metrics
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 |
Free Cash Flow | 96.6 | 6 | 97.8 | 51.6 | 1.6 | -27.3 |
Free Cash Flow Per Share | 1.69 | 0.10 | 1.71 | 0.91 | 0.03 | -0.78 |
Dividend Per Share | - | - | - | - | 1.000 | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 28.10% | 28.52% | 29.70% | 31.01% | 31.65% | 31.01% |
Operating Margin | 3.31% | 2.83% | 2.50% | 3.62% | 6.79% | 4.85% |
Profit Margin | 0.78% | 0.83% | 0.29% | 1.15% | 4.25% | 2.33% |
Free Cash Flow Margin | 2.73% | 0.17% | 2.96% | 1.46% | 0.05% | -1.42% |
EBITDA | 301.4 | 287.9 | 274.8 | 307.3 | 380.2 | 178.8 |
EBITDA Margin | 8.50% | 8.34% | 8.31% | 8.71% | 11.18% | 9.32% |
D&A For EBITDA | 184.2 | 190.2 | 192.2 | 179.8 | 149.3 | 85.8 |
EBIT | 117.2 | 97.7 | 82.6 | 127.5 | 230.9 | 93 |
EBIT Margin | 3.31% | 2.83% | 2.50% | 3.62% | 6.79% | 4.85% |
Effective Tax Rate | 40.94% | 35.08% | 38.06% | 29.12% | 19.23% | 33.63% |
Revenue as Reported | 3,608 | 3,523 | 3,366 | 3,568 | 3,439 | 1,952 |