Nordisk Bergteknik AB (publ) (STO:NORB.B)
Sweden · Delayed Price · Currency is SEK 10.25
-0.05 (-0.49%)
Jul 24, 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 |
| 3,608 | 3,523 | 3,366 | 3,568 | 3,439 | 1,952 | |
Revenue Growth (YoY) | 4.24% | 4.66% | -5.68% | 3.76% | 76.20% | 89.83% |
Cost of Revenue | 1,528 | 1,443 | 1,273 | 1,430 | 1,481 | 775.5 |
Gross Profit | 2,080 | 2,080 | 2,093 | 2,138 | 1,958 | 1,176 |
Selling, General & Admin | 1,627 | 1,627 | 1,652 | 1,680 | 1,458 | 910 |
Depreciation & Amortization Expenses | 310.5 | 316.7 | 328.9 | 311.5 | 248.4 | 146.4 |
Other Operating Expenses | 5.7 | 10.7 | 7.9 | 13.5 | 13.9 | 1.5 |
Total Operating Expenses | 1,943 | 1,954 | 1,989 | 2,005 | 1,720 | 1,058 |
Operating Income | 137.4 | 125.6 | 104.4 | 133 | 238.4 | 118.4 |
Total Non-Operating Income (Expense) | -90.7 | -81.7 | -88.9 | -78.4 | -53.7 | -50.9 |
Pretax Income | 46.7 | 43.9 | 15.5 | 54.6 | 184.6 | 67.5 |
Provision for Income Taxes | 19.1 | 15.4 | 5.9 | 15.9 | 35.5 | 22.7 |
Net Income | 27.8 | 28.5 | 9.6 | 38.7 | 149.1 | 44.8 |
Minority Interest in Earnings | - | - | - | -1.7 | 4.7 | 0.1 |
Net Income to Common | 27.8 | 28.5 | 9.6 | 40.4 | 144.4 | 44.7 |
Net Income Growth | 118.90% | 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 (YoY) | - | - | 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 | 0.17 | 0.17 | 0.71 | 2.67 | 1.28 |
EPS Growth | 118.18% | - | -76.06% | -73.41% | 108.59% | 966.67% |
Free Cash Flow | 89.4 | 6 | 97.8 | 51.6 | 1.6 | -27.3 |
Free Cash Flow Growth | 1390.00% | -93.86% | 89.53% | 3125.00% | - | - |
Free Cash Flow Per Share | 1.56 | 0.10 | 1.71 | 0.91 | 0.03 | -0.78 |
Dividends Per Share | - | - | - | - | 1.000 | - |
Gross Margin | 57.65% | 59.04% | 62.19% | 59.92% | 56.95% | 60.27% |
Operating Margin | 3.81% | 3.57% | 3.10% | 3.73% | 6.93% | 6.07% |
Profit Margin | 0.77% | 0.81% | 0.29% | 1.08% | 4.34% | 2.30% |
FCF Margin | 2.48% | 0.17% | 2.91% | 1.45% | 0.05% | -1.40% |
EBITDA | 447.9 | 442.3 | 433.4 | 444.5 | 486.8 | 264.8 |
EBITDA Margin | 12.41% | 12.56% | 12.88% | 12.46% | 14.15% | 13.57% |
EBIT | 137.4 | 125.6 | 104.4 | 133 | 238.4 | 118.4 |
EBIT Margin | 3.81% | 3.57% | 3.10% | 3.73% | 6.93% | 6.07% |
Effective Tax Rate | 40.90% | 35.08% | 38.06% | 29.12% | 19.23% | 33.63% |