CombinedX AB (publ) (STO:CX)
Sweden
· Delayed Price · Currency is SEK 31.00
+0.20 (0.65%)
At close: Mar 6, 2026
CombinedX 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 | 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 |
| Operating Revenue | 948.9 | 930.8 | 766.2 | 650.5 | 560.1 | Upgrade
|
| Other Revenue | 0.1 | - | - | - | - | Upgrade
|
| Revenue | 949 | 930.8 | 766.2 | 650.5 | 560.1 | Upgrade
|
| Revenue Growth (YoY) | 1.96% | 21.48% | 17.79% | 16.14% | 5.03% | Upgrade
|
| Cost of Revenue | 759.3 | 748.9 | 585.1 | 506.8 | 433.3 | Upgrade
|
| Gross Profit | 189.7 | 181.9 | 181.1 | 143.7 | 126.8 | Upgrade
|
| Selling, General & Admin | 74.9 | 74.1 | 64.5 | 64.3 | 45.8 | Upgrade
|
| Amortization of Goodwill & Intangibles | 29.4 | - | - | - | - | Upgrade
|
| Other Operating Expenses | 1.9 | -1.3 | 0.4 | -0.3 | 0.4 | Upgrade
|
| Operating Expenses | 134.9 | 121.4 | 101.9 | 92.3 | 73.5 | Upgrade
|
| Operating Income | 54.8 | 60.5 | 79.2 | 51.4 | 53.3 | Upgrade
|
| Interest Expense | -13.9 | -5.8 | -4.9 | -4.5 | -3.2 | Upgrade
|
| Interest & Investment Income | 3.1 | 3.6 | 2.8 | 0.4 | 0.2 | Upgrade
|
| Earnings From Equity Investments | 1.3 | 1.1 | 0.3 | 0.3 | 1.2 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 0.6 | 0.4 | 0.2 | 0.8 | Upgrade
|
| Other Non Operating Income (Expenses) | 2.1 | 2 | 9.4 | -1 | -0.1 | Upgrade
|
| EBT Excluding Unusual Items | 47.4 | 62 | 87.2 | 46.8 | 52.2 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 0.2 | 0.1 | 0.6 | 6.4 | Upgrade
|
| Pretax Income | 47.4 | 62.2 | 87.3 | 47.4 | 58.6 | Upgrade
|
| Income Tax Expense | 9.7 | 11.2 | 16.4 | 12.2 | 9.3 | Upgrade
|
| Earnings From Continuing Operations | 37.7 | 51 | 70.9 | 35.2 | 49.3 | Upgrade
|
| Minority Interest in Earnings | - | -0.4 | - | - | - | Upgrade
|
| Net Income | 37.7 | 50.6 | 70.9 | 35.2 | 49.3 | Upgrade
|
| Net Income to Common | 37.7 | 50.6 | 70.9 | 35.2 | 49.3 | Upgrade
|
| Net Income Growth | -25.49% | -28.63% | 101.42% | -28.60% | - | Upgrade
|
| Shares Outstanding (Basic) | 19 | 18 | 17 | 16 | 14 | Upgrade
|
| Shares Outstanding (Diluted) | 19 | 18 | 17 | 17 | 14 | Upgrade
|
| Shares Change (YoY) | 5.68% | 3.33% | 3.31% | 21.73% | 11.82% | Upgrade
|
| EPS (Basic) | 1.99 | 2.82 | 4.15 | 2.13 | 3.61 | Upgrade
|
| EPS (Diluted) | 1.99 | 2.82 | 4.09 | 2.10 | 3.58 | Upgrade
|
| EPS Growth | -29.43% | -31.05% | 94.76% | -41.34% | - | Upgrade
|
| Free Cash Flow | 91.4 | 77.4 | 78.1 | 37.3 | 67.1 | Upgrade
|
| Free Cash Flow Per Share | 4.83 | 4.32 | 4.50 | 2.22 | 4.87 | Upgrade
|
| Dividend Per Share | 1.000 | 1.400 | 2.000 | 1.050 | 1.500 | Upgrade
|
| Dividend Growth | -28.57% | -30.00% | 90.48% | -30.00% | -33.33% | Upgrade
|
| Gross Margin | 19.99% | 19.54% | 23.64% | 22.09% | 22.64% | Upgrade
|
| Operating Margin | 5.77% | 6.50% | 10.34% | 7.90% | 9.52% | Upgrade
|
| Profit Margin | 3.97% | 5.44% | 9.25% | 5.41% | 8.80% | Upgrade
|
| Free Cash Flow Margin | 9.63% | 8.31% | 10.19% | 5.73% | 11.98% | Upgrade
|
| EBITDA | 112.9 | 77.6 | 94.4 | 61.2 | 61.7 | Upgrade
|
| EBITDA Margin | 11.90% | 8.34% | 12.32% | 9.41% | 11.02% | Upgrade
|
| D&A For EBITDA | 58.1 | 17.1 | 15.2 | 9.8 | 8.4 | Upgrade
|
| EBIT | 54.8 | 60.5 | 79.2 | 51.4 | 53.3 | Upgrade
|
| EBIT Margin | 5.77% | 6.50% | 10.34% | 7.90% | 9.52% | Upgrade
|
| Effective Tax Rate | 20.46% | 18.01% | 18.79% | 25.74% | 15.87% | Upgrade
|
| Revenue as Reported | 951.2 | 934 | 767.2 | 651.9 | 567.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.