Duni AB (publ) (STO:DUNI)
Sweden
· Delayed Price · Currency is SEK 86.20
-0.10 (-0.12%)
Apr 29, 2026, 11:09 AM CET
Duni 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Revenue | 7,586 | 7,685 | 7,578 | 7,718 | 6,976 | 5,061 | Upgrade
|
| Revenue Growth (YoY) | -1.54% | 1.41% | -1.81% | 10.64% | 37.84% | 12.44% | Upgrade
|
| Cost of Revenue | 5,735 | 5,823 | 5,719 | 5,865 | 5,656 | 4,130 | Upgrade
|
| Gross Profit | 1,851 | 1,862 | 1,859 | 1,853 | 1,320 | 931 | Upgrade
|
| Selling, General & Admin | 1,292 | 1,277 | 1,205 | 1,123 | 937 | 770 | Upgrade
|
| Research & Development | 30 | 28 | 38 | 36 | 4 | 1 | Upgrade
|
| Other Operating Expenses | 59 | 72 | 71 | 48 | 34 | -49 | Upgrade
|
| Operating Expenses | 1,381 | 1,377 | 1,314 | 1,207 | 975 | 722 | Upgrade
|
| Operating Income | 470 | 485 | 545 | 646 | 345 | 209 | Upgrade
|
| Interest Expense | -70 | -47 | -71 | -75 | -43 | -32 | Upgrade
|
| Interest & Investment Income | 4 | 4 | 35 | 40 | 13 | 2 | Upgrade
|
| Earnings From Equity Investments | -5 | -5 | -2 | -7 | -6 | -2 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | 13 | 11 | 35 | 9 | Upgrade
|
| Other Non Operating Income (Expenses) | - | 1 | -22 | -8 | -4 | -8 | Upgrade
|
| EBT Excluding Unusual Items | 399 | 438 | 498 | 607 | 340 | 178 | Upgrade
|
| Merger & Restructuring Charges | -8 | -8 | -141 | -11 | -56 | -10 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -27 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -3 | -3 | - | -2 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -6 | Upgrade
|
| Pretax Income | 391 | 430 | 354 | 593 | 284 | 133 | Upgrade
|
| Income Tax Expense | 95 | 106 | 77 | 150 | 82 | 56 | Upgrade
|
| Earnings From Continuing Operations | 296 | 324 | 277 | 443 | 202 | 77 | Upgrade
|
| Net Income to Company | 296 | 324 | 277 | 443 | 202 | 77 | Upgrade
|
| Minority Interest in Earnings | -13 | -12 | -20 | -53 | -2 | -1 | Upgrade
|
| Net Income | 283 | 312 | 257 | 390 | 200 | 76 | Upgrade
|
| Net Income to Common | 283 | 312 | 257 | 390 | 200 | 76 | Upgrade
|
| Net Income Growth | 16.94% | 21.40% | -34.10% | 95.00% | 163.16% | 3700.00% | Upgrade
|
| Shares Outstanding (Basic) | 47 | 47 | 47 | 47 | 47 | 47 | Upgrade
|
| Shares Outstanding (Diluted) | 47 | 47 | 47 | 47 | 47 | 47 | Upgrade
|
| EPS (Basic) | 6.02 | 6.64 | 5.47 | 8.30 | 4.26 | 1.62 | Upgrade
|
| EPS (Diluted) | 6.02 | 6.64 | 5.47 | 8.30 | 4.25 | 1.62 | Upgrade
|
| EPS Growth | 16.89% | 21.40% | -34.10% | 95.25% | 162.82% | 3700.01% | Upgrade
|
| Free Cash Flow | 208 | 186 | 239 | 1,040 | -62 | 2 | Upgrade
|
| Free Cash Flow Per Share | 4.43 | 3.96 | 5.08 | 22.13 | -1.32 | 0.04 | Upgrade
|
| Dividend Per Share | 5.000 | 5.000 | 5.000 | 5.000 | 3.000 | - | Upgrade
|
| Dividend Growth | - | - | - | 66.67% | - | - | Upgrade
|
| Gross Margin | 24.40% | 24.23% | 24.53% | 24.01% | 18.92% | 18.39% | Upgrade
|
| Operating Margin | 6.20% | 6.31% | 7.19% | 8.37% | 4.95% | 4.13% | Upgrade
|
| Profit Margin | 3.73% | 4.06% | 3.39% | 5.05% | 2.87% | 1.50% | Upgrade
|
| Free Cash Flow Margin | 2.74% | 2.42% | 3.15% | 13.48% | -0.89% | 0.04% | Upgrade
|
| EBITDA | 697.25 | 714 | 744 | 848 | 609 | 402 | Upgrade
|
| EBITDA Margin | 9.19% | 9.29% | 9.82% | 10.99% | 8.73% | 7.94% | Upgrade
|
| D&A For EBITDA | 227.25 | 229 | 199 | 202 | 264 | 193 | Upgrade
|
| EBIT | 470 | 485 | 545 | 646 | 345 | 209 | Upgrade
|
| EBIT Margin | 6.20% | 6.31% | 7.19% | 8.37% | 4.95% | 4.13% | Upgrade
|
| Effective Tax Rate | 24.30% | 24.65% | 21.75% | 25.30% | 28.87% | 42.10% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.