XANO Industri AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	3,402	3,315	3,431	3,509	3,151
Revenue Growth (YoY)	2.62%	-3.40%	-2.20%	11.34%	40.72%
Cost of Revenue	2,655	2,680	2,679	2,763	2,376
Gross Profit	746.14	634.45	752.83	745.32	775.87
Selling, General & Admin	466.02	536.73	468.89	410.75	332.63
Other Operating Expenses	-1.77	-20.28	-13.63	-6.82	-3.32
Operating Expenses	464.26	516.45	455.26	403.94	329.31
Operating Income	281.88	118	297.57	341.39	446.56
Interest Expense	-66.16	-81.77	-69.15	-33.58	-21.91
Interest & Investment Income	6.01	12.73	13.66	2.6	0.56
Earnings From Equity Investments	-0.22	-0.25	-0.53	-0.16	-0.17
Currency Exchange Gain (Loss)	-15.12	0.15	-14.88	-	4.02
Other Non Operating Income (Expenses)	-	-	-	-1.25	-
EBT Excluding Unusual Items	206.39	48.86	226.67	309	429.06
Merger & Restructuring Charges	-	-	-	-	-3.58
Gain (Loss) on Sale of Assets	40.63	66.07	-	-	-
Other Unusual Items	-	-	-	-	8
Pretax Income	247.02	114.93	226.67	309	433.48
Income Tax Expense	68.64	14.88	51.27	59.93	91.4
Earnings From Continuing Operations	178.38	100.06	175.4	249.07	342.08
Net Income	178.38	100.06	175.4	249.07	342.08
Net Income to Common	178.38	100.06	175.4	249.07	342.08
Net Income Growth	78.28%	-42.95%	-29.58%	-27.19%	75.31%
Shares Outstanding (Basic)	59	59	58	58	58
Shares Outstanding (Diluted)	59	59	58	59	59
Shares Change (YoY)	-0.06%	1.79%	-1.41%	-	1.46%
EPS (Basic)	3.01	1.69	3.01	4.30	5.90
EPS (Diluted)	3.01	1.69	3.01	4.28	5.84
EPS Growth	78.28%	-43.92%	-29.64%	-26.83%	72.81%
Free Cash Flow	382.83	93.14	430.07	-9.66	265.66
Free Cash Flow Per Share	6.46	1.57	7.38	-0.16	4.49
Dividend Per Share	1.000	-	1.000	1.750	1.750
Dividend Growth	-	-	-42.86%	-	40.00%
Gross Margin	21.93%	19.14%	21.94%	21.24%	24.62%
Operating Margin	8.29%	3.56%	8.67%	9.73%	14.17%
Profit Margin	5.24%	3.02%	5.11%	7.10%	10.85%
Free Cash Flow Margin	11.25%	2.81%	12.53%	-0.27%	8.43%
EBITDA	395.05	225.05	393.31	429.46	517.71
EBITDA Margin	11.61%	6.79%	11.46%	12.24%	16.43%
D&A For EBITDA	113.17	107.05	95.74	88.07	71.15
EBIT	281.88	118	297.57	341.39	446.56
EBIT Margin	8.29%	3.56%	8.67%	9.73%	14.17%
Effective Tax Rate	27.79%	12.94%	22.62%	19.39%	21.09%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.