Storskogen Group AB (publ) (STO:STOR.B)
Sweden · Delayed Price · Currency is SEK 11.25
+0.20 (1.81%)
Sep 4, 2026, 5:29 PM CET
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 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 |
| 33,417 | 33,097 | 34,182 | 36,006 | 34,250 | 17,496 | |
Revenue Growth | 1.34% | -3.17% | -5.07% | 5.13% | 95.76% | 95.86% |
Cost of Revenue | 29,679 | 29,278 | 30,320 | 28,690 | 27,475 | 13,792 |
Gross Profit | 3,738 | 3,819 | 3,862 | 7,316 | 6,775 | 3,704 |
Selling, General & Admin | - | - | - | 5,331 | 4,850 | 2,491 |
Other Operating Expenses | -277 | -312 | -355 | -368 | -449 | -203 |
Operating Expenses | -299 | -312 | -355 | 4,963 | 4,401 | 2,288 |
Operating Income | 4,037 | 4,131 | 4,217 | 2,353 | 2,374 | 1,416 |
Interest Expense | -656 | -769 | -935 | -1,005 | -623 | -252 |
Interest & Investment Income | 61 | 61 | 51 | 77 | 24 | 7 |
Currency Exchange Gain (Loss) | -93 | -93 | -2 | -90 | 45 | 53 |
Other Non Operating Income (Expenses) | -55 | -56 | -102 | -141 | 80 | 3 |
EBT Excluding Unusual Items | 3,294 | 3,274 | 3,229 | 1,194 | 1,900 | 1,227 |
Merger & Restructuring Charges | - | - | - | -9 | -72 | -88 |
Impairment of Goodwill | -5 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | 72 | 72 | 5 | 13 | 28 | 24 |
Asset Writedown | -1,750 | -1,750 | -2,730 | - | - | - |
Other Unusual Items | 69 | -11 | -12 | 123 | 256 | 70 |
Pretax Income | 1,680 | 1,585 | 492 | 1,321 | 2,112 | 1,233 |
Income Tax Expense | 407 | 386 | 376 | 377 | 519 | 286 |
Earnings From Continuing Operations | 1,273 | 1,199 | 116 | 944 | 1,593 | 947 |
Minority Interest in Earnings | -133 | -136 | -168 | -166 | -157 | -91 |
Net Income | 1,140 | 1,063 | -52 | 778 | 1,436 | 856 |
Net Income to Common | 1,140 | 1,063 | -52 | 778 | 1,436 | 856 |
Net Income Growth | 17.16% | - | - | -45.82% | 67.76% | 57.93% |
Shares Outstanding (Basic) | 1,681 | 1,686 | 1,687 | 1,683 | 1,666 | 1,423 |
Shares Outstanding (Diluted) | 1,681 | 1,686 | 1,687 | 1,683 | 1,666 | 1,423 |
Shares Change | -0.34% | -0.08% | 0.23% | 1.07% | 17.05% | 28.59% |
EPS (Basic) | 0.68 | 0.63 | -0.03 | 0.46 | 0.86 | 0.60 |
EPS (Diluted) | 0.68 | 0.63 | -0.03 | 0.46 | 0.86 | 0.60 |
EPS Growth | 17.56% | - | - | -46.51% | 43.33% | 22.50% |
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 | 1,833 | 1,900 | 2,423 | 2,628 | 963 | 969 |
Free Cash Flow Per Share | 1.09 | 1.13 | 1.44 | 1.56 | 0.58 | 0.68 |
Dividend Per Share | 0.110 | 0.110 | 0.100 | 0.090 | 0.080 | 0.070 |
Dividend Growth | 10.00% | 10.00% | 11.11% | 12.50% | 14.29% | -82.50% |
Gross Margin | 11.19% | 11.54% | 11.30% | 20.32% | 19.78% | 21.17% |
Operating Margin | 12.08% | 12.48% | 12.34% | 6.54% | 6.93% | 8.09% |
Profit Margin | 3.41% | 3.21% | -0.15% | 2.16% | 4.19% | 4.89% |
Free Cash Flow Margin | 5.49% | 5.74% | 7.09% | 7.30% | 2.81% | 5.54% |
EBITDA | 5,183 | 5,299 | 5,464 | 3,684 | 3,472 | 1,904 |
EBITDA Margin | 15.51% | 16.01% | 15.98% | 10.23% | 10.14% | 10.88% |
D&A For EBITDA | 1,146 | 1,168 | 1,247 | 1,331 | 1,098 | 488 |
EBIT | 4,037 | 4,131 | 4,217 | 2,353 | 2,374 | 1,416 |
EBIT Margin | 12.08% | 12.48% | 12.34% | 6.54% | 6.93% | 8.09% |
Effective Tax Rate | 24.23% | 24.35% | 76.42% | 28.54% | 24.57% | 23.20% |