Zinzino AB (publ) (STO:ZZ.B)
Sweden · Delayed Price · Currency is SEK 135.70
-0.80 (-0.59%)
At close: Jun 10, 2026
Zinzino AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 3,352 | 3,172 | 2,094 | 1,675 | 1,356 | 1,288 |
Other Revenue | 175.31 | 157.07 | 105.73 | 80.72 | 75.05 | 71.3 |
| 3,528 | 3,329 | 2,200 | 1,756 | 1,431 | 1,360 | |
Revenue Growth (YoY) | 42.88% | 51.34% | 25.31% | 22.67% | 5.24% | 19.64% |
Cost of Revenue | 2,535 | 2,455 | 1,665 | 1,273 | 1,134 | 1,079 |
Gross Profit | 992.64 | 874.67 | 534.42 | 482.04 | 297.01 | 280.95 |
Selling, General & Admin | 493.49 | 439.5 | 291.73 | 252.25 | 196.79 | 154.21 |
Other Operating Expenses | -8.19 | -8.19 | -7.98 | -7.33 | -6.79 | -4.48 |
Operating Expenses | 522.76 | 464.64 | 314.52 | 276.72 | 215.08 | 171.34 |
Operating Income | 469.88 | 410.03 | 219.9 | 205.32 | 81.94 | 109.61 |
Interest Expense | -3.2 | -3.53 | -3.53 | -4.08 | -2.78 | -1.43 |
Interest & Investment Income | 15.6 | 12.93 | 6.1 | 5.06 | 0.34 | 0.38 |
Currency Exchange Gain (Loss) | - | - | - | - | - | 6.36 |
Other Non Operating Income (Expenses) | -0.44 | -0.44 | -3.19 | 3.71 | 9.84 | - |
EBT Excluding Unusual Items | 481.35 | 418.99 | 219.28 | 210.01 | 89.33 | 114.92 |
Merger & Restructuring Charges | - | - | - | - | -0.17 | - |
Pretax Income | 481.35 | 418.99 | 219.28 | 210.01 | 89.16 | 114.92 |
Income Tax Expense | 108.3 | 94.46 | 49.94 | 46 | 20.69 | 25.21 |
Earnings From Continuing Operations | 373.05 | 324.53 | 169.35 | 164 | 68.48 | 89.71 |
Minority Interest in Earnings | -0.22 | -0.21 | -0.18 | -0.27 | -0.78 | -3.51 |
Net Income | 372.83 | 324.32 | 169.17 | 163.74 | 67.7 | 86.2 |
Net Income to Common | 372.83 | 324.32 | 169.17 | 163.74 | 67.7 | 86.2 |
Net Income Growth | 96.55% | 91.71% | 3.32% | 141.86% | -21.47% | 33.70% |
Shares Outstanding (Basic) | 36 | 36 | 34 | 34 | 34 | 34 |
Shares Outstanding (Diluted) | 38 | 38 | 37 | 35 | 34 | 35 |
Shares Change (YoY) | 2.08% | 1.76% | 6.55% | 0.89% | -2.24% | 2.31% |
EPS (Basic) | 10.27 | 9.09 | 4.95 | 4.83 | 2.01 | 2.57 |
EPS (Diluted) | 9.86 | 8.64 | 4.59 | 4.73 | 1.97 | 2.46 |
EPS Growth | 92.35% | 88.23% | -2.96% | 140.10% | -19.92% | 30.85% |
Free Cash Flow | 596.69 | 464.75 | 275.8 | 244.79 | 34.76 | 149.65 |
Free Cash Flow Per Share | 15.79 | 12.38 | 7.48 | 7.07 | 1.01 | 4.26 |
Dividend Per Share | 12.000 | 6.000 | 4.000 | 3.000 | 1.750 | 2.000 |
Dividend Growth | 200.00% | 50.00% | 33.33% | 71.43% | -12.50% | 100.00% |
Gross Margin | 28.14% | 26.27% | 24.29% | 27.46% | 20.76% | 20.66% |
Operating Margin | 13.32% | 12.32% | 10.00% | 11.70% | 5.73% | 8.06% |
Profit Margin | 10.57% | 9.74% | 7.69% | 9.33% | 4.73% | 6.34% |
Free Cash Flow Margin | 16.91% | 13.96% | 12.54% | 13.94% | 2.43% | 11.01% |
EBITDA | 484.75 | 420.78 | 227.71 | 211.17 | 87.19 | 113.02 |
EBITDA Margin | 13.74% | 12.64% | 10.35% | 12.03% | 6.09% | 8.31% |
D&A For EBITDA | 14.88 | 10.75 | 7.81 | 5.85 | 5.25 | 3.41 |
EBIT | 469.88 | 410.03 | 219.9 | 205.32 | 81.94 | 109.61 |
EBIT Margin | 13.32% | 12.32% | 10.00% | 11.70% | 5.73% | 8.06% |
Effective Tax Rate | 22.50% | 22.55% | 22.77% | 21.91% | 23.20% | 21.94% |
Revenue as Reported | 3,337 | 3,337 | 2,208 | 1,766 | 1,443 | 1,371 |