Vimian Group AB (publ) (STO:VIMIAN)
Sweden · Delayed Price · Currency is SEK 42.00
-0.30 (-0.71%)
Nov 6, 2026, 5:29 PM CET
Vimian Group AB Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 | 466.8 | 425 | 374.8 | 331.7 | 281.31 | 173.35 |
Other Revenue | 0.1 | 0.1 | - | - | - | - |
| 466.9 | 425.1 | 374.8 | 331.7 | 281.31 | 173.35 | |
Revenue Growth | 10.90% | 13.42% | 12.99% | 17.91% | 62.28% | 143.37% |
Cost of Revenue | 145.4 | 132.2 | 116.5 | 102.3 | 87.32 | 50.5 |
Gross Profit | 321.5 | 292.9 | 258.3 | 229.4 | 193.99 | 122.85 |
Selling, General & Admin | 197.9 | 189.6 | 174.9 | 153.9 | 127.94 | 84.41 |
Other Operating Expenses | -2.7 | -2.4 | -2.8 | 0.1 | -6.41 | -3.98 |
Operating Expenses | 237.3 | 225.1 | 205.8 | 186 | 148.76 | 97.13 |
Operating Income | 84.2 | 67.8 | 52.5 | 43.4 | 45.24 | 25.72 |
Interest Expense | -18.1 | -20.7 | -25.3 | -19.3 | -11.05 | -6.72 |
Interest & Investment Income | 2.4 | 1.2 | 2 | 0.5 | 0.02 | 0.03 |
Earnings From Equity Investments | -2.8 | -0.3 | - | -0.9 | -0.09 | 0.1 |
Currency Exchange Gain (Loss) | 2.6 | 3.8 | 1.7 | -3.6 | -6.08 | -1.56 |
Other Non Operating Income (Expenses) | -0.8 | -0.8 | 2.1 | - | 0 | - |
EBT Excluding Unusual Items | 67.5 | 51 | 33 | 20.1 | 28.04 | 17.58 |
Merger & Restructuring Charges | -0.3 | -0.3 | -3 | -1.7 | -5.55 | -3.85 |
Gain (Loss) on Sale of Assets | -0.3 | -0.3 | -0.1 | -0.3 | -0.04 | -0.02 |
Other Unusual Items | -12.2 | -4.5 | -1.1 | 1.3 | -21.53 | -0.95 |
Pretax Income | 54.7 | 45.9 | 28.8 | 19.4 | 0.92 | 12.76 |
Income Tax Expense | 14.3 | 13.5 | 9.5 | 9 | 8.12 | 5 |
Earnings From Continuing Operations | 40.4 | 32.4 | 19.3 | 10.4 | -7.2 | 7.76 |
Minority Interest in Earnings | -1.2 | -1.1 | -0.8 | -0.6 | 0.46 | -1.17 |
Net Income | 39.2 | 31.3 | 18.5 | 9.8 | -6.74 | 6.59 |
Net Income to Common | 39.2 | 31.3 | 18.5 | 9.8 | -6.74 | 6.59 |
Net Income Growth | 24.44% | 69.19% | 88.78% | - | - | -87.52% |
Shares Outstanding (Basic) | 530 | 526 | 504 | 453 | 403 | 350 |
Shares Outstanding (Diluted) | 532 | 526 | 504 | 453 | 403 | 350 |
Shares Change | 1.22% | 4.20% | 11.25% | 12.50% | 15.18% | 16.73% |
EPS (Basic) | 0.07 | 0.06 | 0.04 | 0.02 | -0.02 | 0.02 |
EPS (Diluted) | 0.07 | 0.06 | 0.04 | 0.02 | -0.02 | 0.02 |
EPS Growth | 16.53% | 62.15% | 83.60% | - | - | -89.31% |
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 | 93.7 | 96.6 | 51.8 | -36.5 | 19.49 | 10.61 |
Free Cash Flow Per Share | 0.18 | 0.18 | 0.10 | -0.08 | 0.05 | 0.03 |
Gross Margin | 68.86% | 68.90% | 68.92% | 69.16% | 68.96% | 70.87% |
Operating Margin | 18.03% | 15.95% | 14.01% | 13.08% | 16.08% | 14.84% |
Profit Margin | 8.40% | 7.36% | 4.94% | 2.95% | -2.40% | 3.80% |
Free Cash Flow Margin | 20.07% | 22.72% | 13.82% | -11.00% | 6.93% | 6.12% |
EBITDA | 118.8 | 98.2 | 82.3 | 69.4 | 68.92 | 39.94 |
EBITDA Margin | 25.44% | 23.10% | 21.96% | 20.92% | 24.50% | 23.04% |
D&A For EBITDA | 34.6 | 30.4 | 29.8 | 26 | 23.68 | 14.22 |
EBIT | 84.2 | 67.8 | 52.5 | 43.4 | 45.24 | 25.72 |
EBIT Margin | 18.03% | 15.95% | 14.01% | 13.08% | 16.08% | 14.84% |
Effective Tax Rate | 26.14% | 29.41% | 32.99% | 46.39% | 879.00% | 39.19% |
Revenue as Reported | 428.4 | 428.4 | 378.6 | 331.8 | - | - |