Solar A/S (CPH:SOLAR.B)
Denmark
· Delayed Price · Currency is DKK 195.40
+1.40 (0.72%)
At close: Mar 6, 2026
Solar Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Revenue | 12,171 | 12,223 | 13,031 | 13,863 | 12,354 | Upgrade
|
| Revenue Growth (YoY) | -0.43% | -6.20% | -6.00% | 12.21% | 7.75% | Upgrade
|
| Cost of Revenue | 9,692 | 9,702 | 10,101 | 10,618 | 9,696 | Upgrade
|
| Gross Profit | 2,479 | 2,521 | 2,930 | 3,245 | 2,658 | Upgrade
|
| Selling, General & Admin | 2,038 | 1,949 | 2,036 | 2,042 | 1,849 | Upgrade
|
| Amortization of Goodwill & Intangibles | 86 | 72 | 68 | 69 | 55 | Upgrade
|
| Other Operating Expenses | -76 | -88 | - | - | - | Upgrade
|
| Operating Expenses | 2,319 | 2,193 | 2,344 | 2,336 | 2,108 | Upgrade
|
| Operating Income | 160 | 328 | 586 | 909 | 550 | Upgrade
|
| Interest Expense | -97 | -114 | -106 | -33 | -27 | Upgrade
|
| Interest & Investment Income | 22 | 31 | 26 | 13 | 21 | Upgrade
|
| Earnings From Equity Investments | - | -1 | - | -1 | -2 | Upgrade
|
| Currency Exchange Gain (Loss) | -3 | -3 | -6 | -2 | 2 | Upgrade
|
| Other Non Operating Income (Expenses) | 11 | 2 | 4 | -8 | -25 | Upgrade
|
| EBT Excluding Unusual Items | 93 | 243 | 504 | 878 | 519 | Upgrade
|
| Merger & Restructuring Charges | -5 | - | -6 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -4 | -1 | -8 | -20 | -19 | Upgrade
|
| Asset Writedown | - | -50 | -22 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 122 | Upgrade
|
| Pretax Income | 84 | 192 | 468 | 858 | 622 | Upgrade
|
| Income Tax Expense | 10 | 44 | 120 | 198 | 91 | Upgrade
|
| Earnings From Continuing Operations | 74 | 148 | 348 | 660 | 531 | Upgrade
|
| Net Income to Company | 74 | 148 | 348 | 660 | 531 | Upgrade
|
| Minority Interest in Earnings | - | 3 | -1 | - | - | Upgrade
|
| Net Income | 74 | 151 | 347 | 660 | 531 | Upgrade
|
| Net Income to Common | 74 | 151 | 347 | 660 | 531 | Upgrade
|
| Net Income Growth | -50.99% | -56.48% | -47.42% | 24.29% | 139.19% | Upgrade
|
| Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | Upgrade
|
| Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | Upgrade
|
| Shares Change (YoY) | 1.18% | 0.02% | 0.00% | 0.06% | 0.23% | Upgrade
|
| EPS (Basic) | 10.02 | 20.68 | 47.51 | 90.37 | 72.72 | Upgrade
|
| EPS (Diluted) | 9.98 | 20.60 | 47.34 | 90.05 | 72.50 | Upgrade
|
| EPS Growth | -51.55% | -56.48% | -47.43% | 24.21% | 138.64% | Upgrade
|
| Free Cash Flow | -10 | 376 | 685 | -151 | 640 | Upgrade
|
| Free Cash Flow Per Share | -1.35 | 51.29 | 93.46 | -20.60 | 87.38 | Upgrade
|
| Dividend Per Share | - | 15.000 | 30.000 | 45.000 | 45.000 | Upgrade
|
| Dividend Growth | - | -50.00% | -33.33% | - | 60.71% | Upgrade
|
| Gross Margin | 20.37% | 20.63% | 22.48% | 23.41% | 21.52% | Upgrade
|
| Operating Margin | 1.31% | 2.68% | 4.50% | 6.56% | 4.45% | Upgrade
|
| Profit Margin | 0.61% | 1.23% | 2.66% | 4.76% | 4.30% | Upgrade
|
| Free Cash Flow Margin | -0.08% | 3.08% | 5.26% | -1.09% | 5.18% | Upgrade
|
| EBITDA | 270 | 437 | 680 | 988 | 617 | Upgrade
|
| EBITDA Margin | 2.22% | 3.57% | 5.22% | 7.13% | 4.99% | Upgrade
|
| D&A For EBITDA | 110 | 109 | 94 | 79 | 67 | Upgrade
|
| EBIT | 160 | 328 | 586 | 909 | 550 | Upgrade
|
| EBIT Margin | 1.31% | 2.68% | 4.50% | 6.56% | 4.45% | Upgrade
|
| Effective Tax Rate | 11.91% | 22.92% | 25.64% | 23.08% | 14.63% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.