Elon AB (publ) (STO:ELON)
Sweden
· Delayed Price · Currency is SEK 18.00
-1.30 (-6.74%)
At close: Mar 9, 2026
Elon 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 |
|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| Revenue | 4,671 | 4,728 | 4,888 | 4,719 |
| Revenue Growth (YoY) | -1.21% | -3.27% | 3.57% | - |
| Cost of Revenue | 3,889 | 4,046 | 4,228 | 4,042 |
| Gross Profit | 782.1 | 682.57 | 660.1 | 676.93 |
| Selling, General & Admin | 695.6 | 602.56 | 602.12 | 574.51 |
| Other Operating Expenses | -16.4 | -28.37 | -41.68 | -42.18 |
| Operating Expenses | 785.2 | 672.52 | 655.46 | 618.65 |
| Operating Income | -3.1 | 10.05 | 4.64 | 58.28 |
| Interest Expense | -14.2 | -16 | -14.29 | -9.29 |
| Interest & Investment Income | 7 | 10.87 | 8.65 | 5.27 |
| Currency Exchange Gain (Loss) | -3.4 | -3.41 | -11 | -6.92 |
| Other Non Operating Income (Expenses) | -15.3 | 0.01 | 0.06 | 0.99 |
| EBT Excluding Unusual Items | -29 | 1.52 | -11.94 | 48.34 |
| Merger & Restructuring Charges | -66.3 | - | - | -18.91 |
| Gain (Loss) on Sale of Assets | - | - | 0.02 | 9.63 |
| Pretax Income | -95.3 | 1.52 | -11.92 | 39.06 |
| Income Tax Expense | 4 | -1.82 | 4.73 | 5.76 |
| Net Income | -99.3 | 3.34 | -16.65 | 33.3 |
| Net Income to Common | -99.3 | 3.34 | -16.65 | 33.3 |
| Shares Outstanding (Basic) | 15 | 15 | 15 | 13 |
| Shares Outstanding (Diluted) | 15 | 15 | 15 | 13 |
| Shares Change (YoY) | -0.12% | - | 11.45% | - |
| EPS (Basic) | -6.69 | 0.22 | -1.12 | 2.57 |
| EPS (Diluted) | -6.69 | 0.22 | -1.12 | 2.57 |
| Free Cash Flow | 130.5 | -5.51 | 157.71 | 15.23 |
| Free Cash Flow Per Share | 8.79 | -0.37 | 10.61 | 1.14 |
| Dividend Per Share | - | 1.250 | 1.250 | 2.000 |
| Dividend Growth | - | - | -37.50% | - |
| Gross Margin | 16.74% | 14.44% | 13.51% | 14.34% |
| Operating Margin | -0.07% | 0.21% | 0.10% | 1.23% |
| Profit Margin | -2.13% | 0.07% | -0.34% | 0.71% |
| Free Cash Flow Margin | 2.79% | -0.12% | 3.23% | 0.32% |
| EBITDA | 102.9 | 44.34 | 40.32 | 86.75 |
| EBITDA Margin | 2.20% | 0.94% | 0.83% | 1.84% |
| D&A For EBITDA | 106 | 34.29 | 35.68 | 28.47 |
| EBIT | -3.1 | 10.05 | 4.64 | 58.28 |
| EBIT Margin | -0.07% | 0.21% | 0.10% | 1.23% |
| Effective Tax Rate | - | - | - | 14.75% |
| Revenue as Reported | 4,688 | 4,756 | 4,929 | 4,771 |
Source: S&P Capital IQ. Standard template. Financial Sources.