Västra Hamnen Corporate Finance AB (publ) (STO:VH)

STO:VH 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest and Dividend Income	0.28	0.36	0.48	0.08	-	-
Total Interest Expense	0	0	0.02	0	-	-
Net Interest Income	0.28	0.36	0.47	0.08	-	-
Brokerage Commission	12.28	14.43	12.63	12.14	37.83	-
Other Revenue	-	-	-	-	-	37.15
Revenue	12.56	14.78	13.09	12.22	37.83	37.15
Revenue Growth (YoY)	2.72%	12.93%	7.12%	-67.70%	1.82%	79.94%
Cost of Services Provided	17.22	17.48	16.17	15.23	24.39	23
Other Operating Expenses	-4.56	-5.43	-7.25	-7.38	-7.82	-2.07
Total Operating Expenses	13.1	12.49	8.98	7.87	16.59	20.95
Operating Income	-0.54	2.3	4.11	4.35	21.24	16.2
Other Non-Operating Income (Expenses)	-0	-0	0	-	3	-3
Pretax Income	-0.54	2.3	4.11	4.35	24.24	13.2
Income Tax Expense	0.44	0.5	0.91	0.97	5.08	2.85
Net Income	-0.98	1.8	3.21	3.38	19.17	10.35
Net Income to Common	-0.98	1.8	3.21	3.38	19.17	10.35
Net Income Growth	-	-43.93%	-5.29%	-82.34%	85.15%	156.66%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
EPS (Basic)	-0.98	1.80	3.21	3.38	19.16	10.35
EPS (Diluted)	-0.98	1.80	3.21	3.38	19.16	10.35
EPS Growth	-	-43.93%	-5.18%	-82.36%	85.15%	-
Free Cash Flow	0.58	-0.63	4.13	-9.6	20.2	24.04
Free Cash Flow Per Share	0.58	-0.63	4.13	-9.60	20.20	24.04
Dividend Per Share	1.500	1.500	3.000	3.000	16.000	12.000
Dividend Growth	-50.00%	-50.00%	-	-81.25%	33.33%	-
Operating Margin	-4.29%	15.55%	31.39%	35.59%	56.15%	43.61%
Profit Margin	-7.83%	12.16%	24.48%	27.69%	50.66%	27.86%
Free Cash Flow Margin	4.59%	-4.25%	31.51%	-78.51%	53.39%	64.71%
Effective Tax Rate	-	21.77%	22.02%	22.21%	20.94%	21.60%
Revenue as Reported	17.12	20.21	20.34	19.6	45.65	39.22

Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.