Vimian Group AB (publ) (STO:VIMIAN)
Sweden · Delayed Price · Currency is SEK 35.00
+0.90 (2.64%)
Jul 28, 2026, 4:30 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 | Jun '26 Jun 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 |
| 450.9 | 428.4 | 378.6 | 331.8 | 281.31 | 173.35 | |
Revenue Growth | 11.53% | 13.15% | 14.11% | 17.95% | 62.28% | 143.37% |
Cost of Revenue | 140.6 | 132.2 | 116.5 | 102.3 | 87.32 | 50.5 |
Gross Profit | 310.3 | 296.2 | 262.1 | 229.5 | 193.99 | 122.85 |
Selling, General & Admin | 189.9 | 189.6 | 177.9 | 153.9 | 127.94 | 84.41 |
Depreciation & Amortization Expenses | 40.7 | 37.9 | 33.7 | 32 | 27.23 | 16.69 |
Other Operating Expenses | 2.7 | 1.8 | 1.3 | 2.3 | 5.98 | 4.97 |
Total Operating Expenses | 233.3 | 229.3 | 212.9 | 188.2 | 161.14 | 106.08 |
Operating Income | 80.2 | 66.8 | 49.2 | 41.3 | 39.36 | 21.6 |
Interest Income | -2.9 | 4.9 | 5 | 1 | 12.29 | 0.97 |
Interest Expense | - | -25.9 | -25.3 | -22.8 | -50.73 | -9.8 |
Other Non-Operating Income (Expense) | -22.9 | - | - | - | - | - |
Total Non-Operating Income (Expense) | -25.8 | -21 | -20.3 | -21.8 | -38.44 | -8.84 |
Pretax Income | 54.5 | 45.9 | 28.9 | 19.4 | 0.92 | 12.76 |
Provision for Income Taxes | 16.6 | 13.5 | 9.5 | 9 | 8.12 | 5 |
Net Income | 37.9 | 32.3 | 19.3 | 10.5 | -7.2 | 7.76 |
Minority Interest in Earnings | 1.1 | 1.1 | 0.8 | 0.6 | -0.46 | 1.17 |
Net Income to Common | 36.8 | 31.3 | 18.5 | 9.8 | -6.74 | 6.59 |
Net Income Growth | 62.11% | 69.19% | 88.78% | - | - | -87.52% |
Shares Outstanding (Basic) | 528 | 526 | 504 | 453 | 403 | 350 |
Shares Outstanding (Diluted) | 528 | 526 | 504 | 453 | 403 | 350 |
Shares Change | 0.83% | 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 | 40.00% | 50.00% | 100.00% | - | - | -88.89% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 81.3 | 96.6 | 51.8 | -36.5 | 19.49 | 10.61 |
Free Cash Flow Growth | 11.29% | 86.49% | - | - | 83.76% | 1549.61% |
Free Cash Flow Per Share | 0.15 | 0.18 | 0.10 | -0.08 | 0.05 | 0.03 |
Gross Margin | 68.82% | 69.14% | 69.23% | 69.17% | 68.96% | 70.87% |
Operating Margin | 17.79% | 15.59% | 13.00% | 12.45% | 13.99% | 12.46% |
Profit Margin | 8.41% | 7.54% | 5.10% | 3.16% | -2.56% | 4.48% |
FCF Margin | 18.03% | 22.55% | 13.68% | -11.00% | 6.93% | 6.12% |
EBITDA | 80.2 | 104.7 | 82.9 | 41.3 | 39.36 | 38.29 |
EBITDA Margin | 17.79% | 24.44% | 21.90% | 12.45% | 13.99% | 22.09% |
EBIT | 80.2 | 66.8 | 49.2 | 41.3 | 39.36 | 21.6 |
EBIT Margin | 17.79% | 15.59% | 13.00% | 12.45% | 13.99% | 12.46% |
Effective Tax Rate | 30.46% | 29.41% | 32.87% | 46.39% | 879.00% | 39.19% |