Train Alliance AB (publ) (STO:TRAIN.B)
Sweden · Delayed Price · Currency is SEK 20.40
+0.40 (2.00%)
At close: Dec 5, 2025
Train Alliance 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
Operating Revenue | 289.25 | 271.24 | 166.32 | 145.04 | 141.85 | 31.52 | Upgrade |
Other Revenue | -0 | - | - | - | - | 130.93 | Upgrade |
| 289.25 | 271.24 | 166.32 | 145.04 | 141.85 | 162.45 | Upgrade | |
Revenue Growth (YoY) | 62.23% | 63.08% | 14.67% | 2.25% | -12.68% | 29.26% | Upgrade |
Cost of Revenue | 191.21 | 194.55 | 195.18 | 104.35 | 94.94 | 117.32 | Upgrade |
Gross Profit | 98.04 | 76.7 | -28.86 | 40.69 | 46.91 | 45.13 | Upgrade |
Selling, General & Admin | 26.6 | 26.94 | 22.59 | 22.88 | 9.03 | 9.26 | Upgrade |
Other Operating Expenses | -1.16 | -1.27 | -106.4 | -119.99 | -0.03 | -0.04 | Upgrade |
Operating Expenses | 38.25 | 39.96 | -67.8 | -80.32 | 21.39 | 17.07 | Upgrade |
Operating Income | 59.79 | 36.74 | 38.95 | 121.01 | 25.52 | 28.06 | Upgrade |
Interest Expense | -24.43 | -18.25 | -19.86 | -7.12 | -5.97 | -8.69 | Upgrade |
Interest & Investment Income | 13.37 | 17.78 | 19.15 | 3.21 | 0.36 | 0.06 | Upgrade |
Currency Exchange Gain (Loss) | 0.02 | 0.02 | - | 0 | 0.1 | 0.65 | Upgrade |
Other Non Operating Income (Expenses) | -0.02 | -0.02 | -2.61 | -0.01 | -0.02 | -0.04 | Upgrade |
Pretax Income | 48.73 | 36.28 | 35.63 | 117.1 | 19.99 | 20.03 | Upgrade |
Income Tax Expense | 10.76 | 8.19 | -1.29 | 0.41 | 0.61 | 3.43 | Upgrade |
Net Income | 37.97 | 28.09 | 36.92 | 116.69 | 19.38 | 16.61 | Upgrade |
Net Income to Common | 37.97 | 28.09 | 36.92 | 116.69 | 19.38 | 16.61 | Upgrade |
Net Income Growth | -5.55% | -23.91% | -68.36% | 502.10% | 16.70% | 41.87% | Upgrade |
Shares Outstanding (Basic) | 79 | 79 | 79 | 79 | 75 | 44 | Upgrade |
Shares Outstanding (Diluted) | 79 | 79 | 79 | 79 | 75 | 44 | Upgrade |
Shares Change (YoY) | - | - | - | 6.23% | 67.49% | 52.65% | Upgrade |
EPS (Basic) | 0.48 | 0.35 | 0.47 | 1.47 | 0.26 | 0.37 | Upgrade |
EPS (Diluted) | 0.48 | 0.35 | 0.47 | 1.47 | 0.26 | 0.37 | Upgrade |
EPS Growth | -5.55% | -23.91% | -68.36% | 466.94% | -30.34% | -7.06% | Upgrade |
Free Cash Flow | -52.04 | 198.88 | -109.29 | -306.23 | -446.93 | -216.1 | Upgrade |
Free Cash Flow Per Share | -0.66 | 2.51 | -1.38 | -3.87 | -6.00 | -4.86 | Upgrade |
Dividend Per Share | - | - | 0.230 | - | - | - | Upgrade |
Gross Margin | 33.89% | 28.28% | -17.35% | 28.06% | 33.07% | 27.78% | Upgrade |
Operating Margin | 20.67% | 13.55% | 23.42% | 83.43% | 17.99% | 17.27% | Upgrade |
Profit Margin | 13.13% | 10.36% | 22.20% | 80.45% | 13.66% | 10.22% | Upgrade |
Free Cash Flow Margin | -17.99% | 73.32% | -65.71% | -211.13% | -315.07% | -133.03% | Upgrade |
EBITDA | 72.6 | 51.03 | 54.95 | 137.8 | 37.92 | 35.91 | Upgrade |
EBITDA Margin | 25.10% | 18.81% | 33.04% | 95.01% | 26.73% | 22.10% | Upgrade |
D&A For EBITDA | 12.81 | 14.29 | 16.01 | 16.79 | 12.4 | 7.85 | Upgrade |
EBIT | 59.79 | 36.74 | 38.95 | 121.01 | 25.52 | 28.06 | Upgrade |
EBIT Margin | 20.67% | 13.55% | 23.42% | 83.43% | 17.99% | 17.27% | Upgrade |
Effective Tax Rate | 22.08% | 22.57% | - | 0.35% | 3.05% | 17.11% | Upgrade |
Revenue as Reported | 290.41 | 272.51 | 272.72 | 265.03 | 141.88 | 162.49 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.