Svedbergs Group AB (publ) (STO:SVED.B)
Sweden · Delayed Price · Currency is SEK 54.60
+0.10 (0.18%)
Nov 10, 2026, 3:04 PM CET
Svedbergs 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 | Sep '26 Sep 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 |
| 2,349 | 2,253 | 2,184 | 1,824 | 1,833 | 868.71 | |
Revenue Growth | 5.21% | 3.16% | 19.74% | -0.50% | 110.99% | 33.77% |
Cost of Revenue | 1,226 | 1,191 | 1,188 | 1,028 | 1,076 | 502.25 |
Gross Profit | 1,123 | 1,062 | 995.95 | 795.53 | 757.12 | 366.46 |
Selling, General & Admin | 760.5 | 706.4 | 668.4 | 544.42 | 493.44 | 248.83 |
Research & Development | 33.54 | 27.84 | 30.37 | 23.24 | 20.4 | 6.71 |
Other Operating Expenses | 1.61 | -0.99 | -0.2 | -1.66 | 0.81 | -2.86 |
Operating Expenses | 795.64 | 733.24 | 698.56 | 566 | 514.64 | 252.69 |
Operating Income | 327.31 | 328.91 | 297.39 | 229.53 | 242.47 | 113.77 |
Interest Expense | -45.91 | -38.51 | -65.78 | -49.83 | -27.74 | -5.11 |
Interest & Investment Income | 2.6 | 2.6 | 6.7 | 7.4 | 0.35 | 0.22 |
Earnings From Equity Investments | - | - | - | - | - | -0.24 |
Currency Exchange Gain (Loss) | -13.8 | -13.8 | 5.69 | -7.77 | -2.21 | -10.35 |
Other Non Operating Income (Expenses) | 17.29 | 3.49 | -14.73 | -1.21 | -0.94 | -0.22 |
EBT Excluding Unusual Items | 287.49 | 282.69 | 229.27 | 178.12 | 211.95 | 98.06 |
Merger & Restructuring Charges | -18.5 | - | -0.38 | -18.39 | -5.84 | -18.66 |
Gain (Loss) on Sale of Assets | - | - | -0.01 | - | -0.12 | 0.04 |
Pretax Income | 268.99 | 282.69 | 228.88 | 159.73 | 205.99 | 79.44 |
Income Tax Expense | 63.07 | 66.67 | 60.79 | 40.84 | 40.49 | 20.81 |
Net Income | 205.91 | 216.01 | 168.09 | 118.9 | 165.5 | 58.63 |
Net Income to Common | 205.91 | 216.01 | 168.09 | 118.9 | 165.5 | 58.63 |
Net Income Growth | 1.99% | 28.51% | 41.38% | -28.16% | 182.26% | 21.70% |
Shares Outstanding (Basic) | 53 | 53 | 52 | 35 | 34 | 21 |
Shares Outstanding (Diluted) | 53 | 53 | 52 | 35 | 34 | 21 |
Shares Change | 0.50% | 2.71% | 46.45% | 4.48% | 59.40% | 0.11% |
EPS (Basic) | 3.87 | 4.07 | 3.25 | 3.37 | 4.90 | 2.77 |
EPS (Diluted) | 3.87 | 4.07 | 3.25 | 3.37 | 4.90 | 2.77 |
EPS Growth | 1.56% | 25.23% | -3.56% | -31.22% | 77.05% | 21.57% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 225.74 | 381.44 | 137.23 | 183.8 | 218.42 | 89.44 |
Free Cash Flow Per Share | 4.24 | 7.19 | 2.66 | 5.21 | 6.47 | 4.22 |
Dividend Per Share | 2.000 | 2.000 | 1.500 | 1.000 | 1.500 | - |
Dividend Growth | 33.33% | 33.33% | 50.00% | -33.33% | 20.00% | - |
Gross Margin | 47.81% | 47.15% | 45.61% | 43.62% | 41.31% | 42.18% |
Operating Margin | 13.94% | 14.60% | 13.62% | 12.59% | 13.23% | 13.10% |
Profit Margin | 8.77% | 9.59% | 7.70% | 6.52% | 9.03% | 6.75% |
Free Cash Flow Margin | 9.61% | 16.93% | 6.28% | 10.08% | 11.92% | 10.30% |
EBITDA | 373.03 | 369.03 | 340.1 | 257.01 | 267.16 | 129.69 |
EBITDA Margin | 15.88% | 16.38% | 15.57% | 14.09% | 14.58% | 14.93% |
D&A For EBITDA | 45.72 | 40.12 | 42.71 | 27.48 | 24.69 | 15.92 |
EBIT | 327.31 | 328.91 | 297.39 | 229.53 | 242.47 | 113.77 |
EBIT Margin | 13.94% | 14.60% | 13.62% | 12.59% | 13.23% | 13.10% |
Effective Tax Rate | 23.45% | 23.59% | 26.56% | 25.56% | 19.66% | 26.19% |