Nyorda AB (STO:NYOR)
Sweden · Delayed Price · Currency is SEK 6.08
+0.06 (1.00%)
Aug 13, 2026, 4:00 PM CET
Nyorda 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 | 2,220 | 2,219 | 2,101 | 1,981 | 1,636 | 1,422 |
Other Revenue | 0 | 0 | - | - | - | - |
| 2,220 | 2,219 | 2,101 | 1,981 | 1,636 | 1,422 | |
Revenue Growth | 2.62% | 5.62% | 6.05% | 21.10% | 15.07% | 15.72% |
Cost of Revenue | 1,731 | 1,730 | 1,655 | 1,573 | 1,293 | 1,145 |
Gross Profit | 489.45 | 489.45 | 445.88 | 408.37 | 342.6 | 277.04 |
Selling, General & Admin | 446.52 | 436.39 | 392.95 | 328.06 | 272.89 | 220.19 |
Research & Development | 49.2 | 49.36 | 45.36 | 46.29 | 30.08 | 28.12 |
Other Operating Expenses | -3.88 | -3.21 | -12.23 | -5.51 | -3.48 | 0.34 |
Operating Expenses | 491.83 | 482.54 | 426.09 | 368.85 | 299.5 | 248.65 |
Operating Income | -2.38 | 6.91 | 19.8 | 39.53 | 43.1 | 28.39 |
Interest Expense | -7.22 | -5.62 | -6.82 | -7.52 | -6.99 | -6.89 |
Interest & Investment Income | 2.43 | 2.43 | 2.91 | 3.46 | 3.76 | 0.26 |
Currency Exchange Gain (Loss) | 3.96 | 4.96 | -3.32 | 0.01 | -5.51 | -2.65 |
Other Non Operating Income (Expenses) | -0.69 | -0.47 | -3.39 | -1.59 | -0.96 | -0.98 |
EBT Excluding Unusual Items | -3.9 | 8.22 | 9.18 | 33.89 | 33.4 | 18.13 |
Gain (Loss) on Sale of Investments | - | - | -3 | - | 0.03 | 6.53 |
Other Unusual Items | - | - | - | - | - | 2.77 |
Pretax Income | -3.9 | 8.22 | 6.18 | 33.89 | 33.43 | 27.42 |
Income Tax Expense | 10.06 | 7.2 | 9.37 | 8.61 | 9.14 | 3.51 |
Net Income | -13.95 | 1.02 | -3.19 | 25.28 | 24.29 | 23.91 |
Net Income to Common | -13.95 | 1.02 | -3.19 | 25.28 | 24.29 | 23.91 |
Net Income Growth | - | - | - | 4.08% | 1.60% | 239.97% |
Shares Outstanding (Basic) | 60 | 60 | 49 | 45 | 45 | 45 |
Shares Outstanding (Diluted) | 60 | 60 | 49 | 45 | 45 | 45 |
Shares Change | 7.12% | 24.10% | 7.91% | - | - | - |
EPS (Basic) | -0.23 | 0.02 | -0.07 | 0.56 | 0.54 | 0.53 |
EPS (Diluted) | -0.23 | 0.02 | -0.07 | 0.56 | 0.54 | 0.53 |
EPS Growth | - | - | - | 4.08% | 1.60% | 239.97% |
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 | 96.86 | 120.68 | 53.93 | 71.66 | 57.69 | 54.46 |
Free Cash Flow Per Share | 1.60 | 2.00 | 1.11 | 1.59 | 1.28 | 1.21 |
Gross Margin | 22.04% | 22.05% | 21.22% | 20.61% | 20.94% | 19.48% |
Operating Margin | -0.11% | 0.31% | 0.94% | 1.99% | 2.63% | 2.00% |
Profit Margin | -0.63% | 0.05% | -0.15% | 1.28% | 1.49% | 1.68% |
Free Cash Flow Margin | 4.36% | 5.44% | 2.57% | 3.62% | 3.53% | 3.83% |
EBITDA | -3.44 | 9.14 | 22.09 | 40.55 | 45.46 | 30.4 |
EBITDA Margin | -0.15% | 0.41% | 1.05% | 2.05% | 2.78% | 2.14% |
D&A For EBITDA | -1.06 | 2.23 | 2.3 | 1.02 | 2.35 | 2.01 |
EBIT | -2.38 | 6.91 | 19.8 | 39.53 | 43.1 | 28.39 |
EBIT Margin | -0.11% | 0.31% | 0.94% | 1.99% | 2.63% | 2.00% |
Effective Tax Rate | - | 87.59% | 151.50% | 25.40% | 27.34% | 12.80% |
Revenue as Reported | 2,224 | 2,222 | 2,113 | 1,987 | 1,640 | 1,421 |