Berner Industrier AB (STO:BERNER.B)
Sweden
· Delayed Price · Currency is SEK 88.40
-0.60 (-0.67%)
At close: Dec 5, 2025
Berner Industrier AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 986.16 | 962.66 | 942.76 | 842 | 743.21 | 695.17 | Upgrade
|
| Revenue | 986.16 | 962.66 | 942.76 | 842 | 743.21 | 695.17 | Upgrade
|
| Revenue Growth (YoY) | 3.81% | 2.11% | 11.97% | 13.29% | 6.91% | -1.36% | Upgrade
|
| Cost of Revenue | 579.87 | 590.17 | 566.03 | 518.66 | 449.66 | 425.21 | Upgrade
|
| Gross Profit | 406.29 | 372.49 | 376.73 | 323.35 | 293.55 | 269.96 | Upgrade
|
| Selling, General & Admin | 288.88 | 283.78 | 276.34 | 256.4 | 238.32 | 207.02 | Upgrade
|
| Other Operating Expenses | -1.61 | -0.41 | 0.34 | -1.33 | -0.76 | -0.68 | Upgrade
|
| Operating Expenses | 324.72 | 318.22 | 310.81 | 284.34 | 266.84 | 230.38 | Upgrade
|
| Operating Income | 81.56 | 54.26 | 65.92 | 39 | 26.72 | 39.58 | Upgrade
|
| Interest Expense | -10.34 | -11.14 | -12.06 | -6.67 | -5.07 | -3.81 | Upgrade
|
| Interest & Investment Income | 3.62 | 2.42 | 2.06 | 0.25 | 0.13 | 0.16 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.32 | -1.32 | -0.18 | -1.35 | 0.66 | 0.01 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.03 | -0.03 | -0.02 | - | 5.86 | 3.87 | Upgrade
|
| EBT Excluding Unusual Items | 73.49 | 44.19 | 55.71 | 31.22 | 28.3 | 39.8 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2.77 | 2.77 | 2.18 | 0.57 | 0.47 | 0.02 | Upgrade
|
| Pretax Income | 76.37 | 47.07 | 57.94 | 31.79 | 28.78 | 39.84 | Upgrade
|
| Income Tax Expense | 17.01 | 10.21 | 12.55 | 7.45 | 6.05 | 8.72 | Upgrade
|
| Net Income | 59.36 | 36.86 | 45.39 | 24.34 | 22.73 | 31.12 | Upgrade
|
| Net Income to Common | 59.36 | 36.86 | 45.39 | 24.34 | 22.73 | 31.12 | Upgrade
|
| Net Income Growth | 50.79% | -18.80% | 86.47% | 7.10% | -26.95% | -17.89% | Upgrade
|
| Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 19 | Upgrade
|
| Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 19 | 19 | Upgrade
|
| Shares Change (YoY) | 1.12% | - | - | -0.00% | 0.00% | 0.45% | Upgrade
|
| EPS (Basic) | 3.13 | 1.96 | 2.42 | 1.30 | 1.21 | 1.66 | Upgrade
|
| EPS (Diluted) | 3.12 | 1.96 | 2.42 | 1.30 | 1.21 | 1.66 | Upgrade
|
| EPS Growth | 48.59% | -18.80% | 86.47% | 7.10% | -26.96% | -18.25% | Upgrade
|
| Free Cash Flow | 113.7 | 102.1 | 79 | 19.93 | 15.04 | 58.12 | Upgrade
|
| Free Cash Flow Per Share | 5.99 | 5.44 | 4.21 | 1.06 | 0.80 | 3.10 | Upgrade
|
| Dividend Per Share | 0.950 | 0.950 | 0.900 | 0.600 | 0.750 | 0.750 | Upgrade
|
| Dividend Growth | 5.56% | 5.56% | 50.00% | -20.00% | - | 25.00% | Upgrade
|
| Gross Margin | 41.20% | 38.69% | 39.96% | 38.40% | 39.50% | 38.83% | Upgrade
|
| Operating Margin | 8.27% | 5.64% | 6.99% | 4.63% | 3.60% | 5.69% | Upgrade
|
| Profit Margin | 6.02% | 3.83% | 4.81% | 2.89% | 3.06% | 4.48% | Upgrade
|
| Free Cash Flow Margin | 11.53% | 10.61% | 8.38% | 2.37% | 2.02% | 8.36% | Upgrade
|
| EBITDA | 87.87 | 60.07 | 72.3 | 44.07 | 31.46 | 44.03 | Upgrade
|
| EBITDA Margin | 8.91% | 6.24% | 7.67% | 5.23% | 4.23% | 6.33% | Upgrade
|
| D&A For EBITDA | 6.3 | 5.8 | 6.38 | 5.07 | 4.74 | 4.45 | Upgrade
|
| EBIT | 81.56 | 54.26 | 65.92 | 39 | 26.72 | 39.58 | Upgrade
|
| EBIT Margin | 8.27% | 5.64% | 6.99% | 4.63% | 3.60% | 5.69% | Upgrade
|
| Effective Tax Rate | 22.27% | 21.68% | 21.66% | 23.43% | 21.02% | 21.89% | Upgrade
|
| Revenue as Reported | 990.88 | 967.38 | 947.41 | 844.77 | 747.3 | 697.25 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.