Sweco AB (publ) (STO:SWEC.A)

Sweco AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	30,780	30,676	28,523	24,296	21,792	20,858
Other Revenue	7	-	-	-	11	-
Revenue	30,787	30,676	28,523	24,296	21,803	20,858
Revenue Growth (YoY)	2.80%	7.55%	17.40%	11.43%	4.53%	1.11%
Cost of Revenue	20,362	20,232	18,943	16,087	14,477	13,859
Gross Profit	10,425	10,444	9,580	8,209	7,326	6,999
Selling, General & Admin	5,929	6,019	5,836	4,930	4,234	4,169
Other Operating Expenses	-32	-32	-39	-31	-	5
Operating Expenses	7,179	7,258	6,969	5,922	5,247	5,146
Operating Income	3,246	3,186	2,611	2,287	2,079	1,853
Interest Expense	-261	-296	-244	-78	-82	-85
Interest & Investment Income	47	47	29	9	-	3
Earnings From Equity Investments	-	-	-	-	-	2
Currency Exchange Gain (Loss)	1	1	-4	1	-	-3
Other Non Operating Income (Expenses)	-22	-20	-20	-19	4	-16
EBT Excluding Unusual Items	3,011	2,918	2,372	2,200	2,001	1,754
Merger & Restructuring Charges	-178	-168	-192	-43	-104	-146
Gain (Loss) on Sale of Investments	-	-	3	-	-	3
Gain (Loss) on Sale of Assets	-	-	-	-	-	12
Asset Writedown	-4	-4	-3	-	-	-14
Pretax Income	2,829	2,746	2,180	2,157	1,897	1,609
Income Tax Expense	717	675	513	505	405	316
Earnings From Continuing Operations	2,112	2,071	1,667	1,652	1,492	1,293
Minority Interest in Earnings	-	-	-	-1	-	-1
Net Income	2,112	2,071	1,667	1,651	1,492	1,292
Net Income to Common	2,112	2,071	1,667	1,651	1,492	1,292
Net Income Growth	18.45%	24.23%	0.97%	10.66%	15.48%	-7.25%
Shares Outstanding (Basic)	260	360	359	358	357	355
Shares Outstanding (Diluted)	261	360	360	359	358	361
Shares Change (YoY)	-43.23%	0.22%	0.11%	0.41%	-0.99%	-0.42%
EPS (Basic)	8.13	5.76	4.64	4.61	4.18	3.64
EPS (Diluted)	8.10	5.75	4.64	4.60	4.17	3.58
EPS Growth	108.72%	23.92%	0.87%	10.31%	16.48%	-6.77%
Free Cash Flow	3,193	3,699	2,168	2,241	1,970	3,062
Free Cash Flow Per Share	12.24	10.26	6.03	6.24	5.51	8.47
Dividend Per Share	3.300	3.300	2.950	2.700	2.450	2.200
Dividend Growth	11.86%	11.86%	9.26%	10.20%	11.36%	112.91%
Gross Margin	33.86%	34.05%	33.59%	33.79%	33.60%	33.55%
Operating Margin	10.54%	10.39%	9.15%	9.41%	9.54%	8.88%
Profit Margin	6.86%	6.75%	5.84%	6.79%	6.84%	6.19%
Free Cash Flow Margin	10.37%	12.06%	7.60%	9.22%	9.04%	14.68%
EBITDA	3,706	3,651	3,069	2,631	2,460	2,216
EBITDA Margin	12.04%	11.90%	10.76%	10.83%	11.28%	10.62%
D&A For EBITDA	460	465	458	344	381	363
EBIT	3,246	3,186	2,611	2,287	2,079	1,853
EBIT Margin	10.54%	10.39%	9.15%	9.41%	9.54%	8.88%
Effective Tax Rate	25.35%	24.58%	23.53%	23.41%	21.35%	19.64%

Updated Feb 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.