TagMaster AB (publ) (STO:TAGM.B)
Sweden · Delayed Price · Currency is SEK 31.80
+0.50 (1.60%)
Nov 3, 2026, 5:25 PM CET
TagMaster 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 |
Operating Revenue | 481.95 | 483.29 | 420.45 | 404.71 | 358.6 | 326.89 |
Other Revenue | 0.96 | 0.96 | 0.38 | 0.16 | 1.31 | 1.53 |
| 482.9 | 484.25 | 420.82 | 404.87 | 359.92 | 328.42 | |
Revenue Growth | 1.94% | 15.07% | 3.94% | 12.49% | 9.59% | 14.65% |
Cost of Revenue | 140.17 | 146.03 | 133.35 | 127.59 | 113.84 | 99.15 |
Gross Profit | 342.73 | 338.22 | 287.47 | 277.28 | 246.07 | 229.27 |
Selling, General & Admin | 243 | 257.98 | 242.94 | 228.17 | 219.93 | 194.86 |
Other Operating Expenses | -0.09 | 0.65 | 0.34 | 0.13 | 1.03 | 0.98 |
Operating Expenses | 280.39 | 302.82 | 275.91 | 261.28 | 251.23 | 220.38 |
Operating Income | 62.35 | 35.41 | 11.56 | 16 | -5.15 | 8.89 |
Interest Expense | -5.89 | -8.79 | -6.18 | -4.04 | -1.96 | -1.88 |
Interest & Investment Income | 0.86 | 0.86 | 1.19 | 0.29 | 0 | 0.07 |
Currency Exchange Gain (Loss) | -1.79 | 7.31 | -0.95 | 1.29 | -0.26 | -0.15 |
Other Non Operating Income (Expenses) | -3.79 | -0.7 | 0 | -0.6 | -0.63 | -0.34 |
EBT Excluding Unusual Items | 51.74 | 34.08 | 5.63 | 12.94 | -8.01 | 6.6 |
Merger & Restructuring Charges | -4.16 | -4.16 | -2.61 | -2.25 | -3.81 | -2.54 |
Other Unusual Items | - | - | - | - | - | 2.69 |
Pretax Income | 47.58 | 29.92 | 3.02 | 10.69 | -11.82 | 6.75 |
Income Tax Expense | 9.12 | 7.38 | -1.64 | -2.98 | -35.97 | 0.89 |
Net Income | 38.47 | 22.55 | 4.66 | 13.68 | 24.15 | 5.86 |
Net Income to Common | 38.47 | 22.55 | 4.66 | 13.68 | 24.15 | 5.86 |
Net Income Growth | 81.55% | 383.51% | -65.90% | -43.38% | 312.32% | - |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Change | 1.82% | - | - | - | - | - |
EPS (Basic) | 2.61 | 1.54 | 0.32 | 0.93 | 1.65 | 0.40 |
EPS (Diluted) | 2.61 | 1.54 | 0.32 | 0.93 | 1.65 | 0.40 |
EPS Growth | 78.30% | 383.51% | -65.77% | -43.60% | 312.32% | - |
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 | 94.3 | 57.01 | 57.77 | 27.5 | -8.06 | 24.98 |
Free Cash Flow Per Share | 6.39 | 3.89 | 3.94 | 1.88 | -0.55 | 1.71 |
Gross Margin | 70.97% | 69.84% | 68.31% | 68.49% | 68.37% | 69.81% |
Operating Margin | 12.91% | 7.31% | 2.75% | 3.95% | -1.43% | 2.71% |
Profit Margin | 7.96% | 4.66% | 1.11% | 3.38% | 6.71% | 1.78% |
Free Cash Flow Margin | 19.53% | 11.77% | 13.73% | 6.79% | -2.24% | 7.61% |
EBITDA | 69.01 | 52.46 | 26.23 | 28.31 | 5.83 | 18.02 |
EBITDA Margin | 14.29% | 10.83% | 6.23% | 6.99% | 1.62% | 5.49% |
D&A For EBITDA | 6.67 | 17.05 | 14.67 | 12.32 | 10.98 | 9.13 |
EBIT | 62.35 | 35.41 | 11.56 | 16 | -5.15 | 8.89 |
EBIT Margin | 12.91% | 7.31% | 2.75% | 3.95% | -1.43% | 2.71% |
Effective Tax Rate | 19.16% | 24.66% | - | - | - | 13.18% |