Storskogen Group AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	32,964	34,182	36,006	34,250	17,496	8,933
Revenue Growth (YoY)	-4.70%	-5.07%	5.13%	95.76%	95.86%	44.95%
Cost of Revenue	26,529	27,738	28,690	27,475	13,792	7,128
Gross Profit	6,435	6,444	7,316	6,775	3,704	1,805
Selling, General & Admin	5,313	5,313	5,331	4,850	2,491	1,157
Other Operating Expenses	-344	-355	-368	-449	-203	-91
Operating Expenses	4,868	4,958	4,963	4,401	2,288	1,066
Operating Income	1,567	1,486	2,353	2,374	1,416	739
Interest Expense	-817	-935	-1,005	-623	-252	-76
Interest & Investment Income	44	51	77	24	7	5
Currency Exchange Gain (Loss)	-4	-2	-90	45	53	-8
Other Non Operating Income (Expenses)	16	-101	-141	80	3	-27
EBT Excluding Unusual Items	806	499	1,194	1,900	1,227	633
Merger & Restructuring Charges	-	-	-9	-72	-88	-10
Gain (Loss) on Sale of Assets	5	5	13	28	24	11
Other Unusual Items	-75	-12	123	256	70	40
Pretax Income	1,602	492	1,321	2,112	1,233	674
Income Tax Expense	391	376	377	519	286	100
Earnings From Continuing Operations	1,211	116	944	1,593	947	574
Minority Interest in Earnings	-149	-168	-166	-157	-91	-32
Net Income	1,062	-52	778	1,436	856	542
Net Income to Common	1,062	-52	778	1,436	856	542
Net Income Growth	-	-	-45.82%	67.76%	57.93%	116.80%
Shares Outstanding (Basic)	1,687	1,687	1,683	1,666	1,423	1,107
Shares Outstanding (Diluted)	1,687	1,687	1,683	1,666	1,423	1,107
Shares Change (YoY)	-0.02%	0.23%	1.07%	17.05%	28.59%	10.66%
EPS (Basic)	0.63	-0.03	0.46	0.86	0.60	0.49
EPS (Diluted)	0.63	-0.03	0.46	0.86	0.60	0.49
EPS Growth	-	-	-46.51%	43.33%	22.50%	95.92%
Free Cash Flow	2,488	2,423	2,628	963	969	618
Free Cash Flow Per Share	1.48	1.44	1.56	0.58	0.68	0.56
Dividend Per Share	0.100	0.100	0.090	0.080	0.070	0.400
Dividend Growth	11.11%	11.11%	12.50%	14.29%	-82.50%	33.33%
Gross Margin	19.52%	18.85%	20.32%	19.78%	21.17%	20.21%
Operating Margin	4.75%	4.35%	6.54%	6.93%	8.09%	8.27%
Profit Margin	3.22%	-0.15%	2.16%	4.19%	4.89%	6.07%
Free Cash Flow Margin	7.55%	7.09%	7.30%	2.81%	5.54%	6.92%
EBITDA	2,747	2,767	3,684	3,472	1,904	977
EBITDA Margin	8.33%	8.09%	10.23%	10.14%	10.88%	10.94%
D&A For EBITDA	1,180	1,281	1,331	1,098	488	238
EBIT	1,567	1,486	2,353	2,374	1,416	739
EBIT Margin	4.75%	4.35%	6.54%	6.93%	8.09%	8.27%
Effective Tax Rate	24.41%	76.42%	28.54%	24.57%	23.20%	14.84%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.