Gränges AB (publ) (STO:GRNG)
Sweden
· Delayed Price · Currency is SEK 174.70
-1.10 (-0.63%)
Apr 28, 2026, 5:29 PM CET
Gränges 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 |
| Operating Revenue | 29,337 | 28,333 | 23,439 | 22,354 | 24,253 | 18,044 | Upgrade
|
| Other Revenue | 29 | 29 | 67 | 165 | 239 | 86 | Upgrade
|
| Revenue | 29,366 | 28,362 | 23,506 | 22,519 | 24,492 | 18,130 | Upgrade
|
| Revenue Growth (YoY) | 16.02% | 20.66% | 4.38% | -8.06% | 35.09% | 64.70% | Upgrade
|
| Cost of Revenue | 21,484 | 20,490 | 15,973 | 15,183 | 17,725 | 12,755 | Upgrade
|
| Gross Profit | 7,882 | 7,872 | 7,533 | 7,336 | 6,767 | 5,375 | Upgrade
|
| Selling, General & Admin | 2,503 | 2,524 | 2,369 | 2,164 | 1,847 | 1,645 | Upgrade
|
| Other Operating Expenses | 2,890 | 2,890 | 2,743 | 2,793 | 2,863 | 2,048 | Upgrade
|
| Operating Expenses | 6,225 | 6,265 | 5,970 | 5,763 | 5,443 | 4,330 | Upgrade
|
| Operating Income | 1,657 | 1,607 | 1,563 | 1,573 | 1,324 | 1,045 | Upgrade
|
| Interest Expense | -250 | -267 | -256 | -314 | -245 | -78 | Upgrade
|
| Interest & Investment Income | 18 | 18 | 25 | 34 | 10 | 5 | Upgrade
|
| Earnings From Equity Investments | -16 | -17 | -8 | 1 | 2 | 2 | Upgrade
|
| Currency Exchange Gain (Loss) | -6 | -6 | 1 | 2 | 11 | 1 | Upgrade
|
| Other Non Operating Income (Expenses) | -17 | -17 | -26 | -27 | -23 | -17 | Upgrade
|
| EBT Excluding Unusual Items | 1,386 | 1,318 | 1,299 | 1,269 | 1,079 | 958 | Upgrade
|
| Merger & Restructuring Charges | - | - | -31 | - | - | -58 | Upgrade
|
| Asset Writedown | -1 | -1 | -18 | -47 | -181 | -199 | Upgrade
|
| Other Unusual Items | - | - | - | - | -76 | 1 | Upgrade
|
| Pretax Income | 1,385 | 1,317 | 1,250 | 1,262 | 884 | 742 | Upgrade
|
| Income Tax Expense | 266 | 259 | 240 | 252 | 184 | 147 | Upgrade
|
| Earnings From Continuing Operations | 1,119 | 1,058 | 1,010 | 1,010 | 700 | 595 | Upgrade
|
| Minority Interest in Earnings | -37 | -43 | 3 | - | - | - | Upgrade
|
| Net Income | 1,082 | 1,015 | 1,013 | 1,010 | 700 | 595 | Upgrade
|
| Net Income to Common | 1,082 | 1,015 | 1,013 | 1,010 | 700 | 595 | Upgrade
|
| Net Income Growth | 5.56% | 0.20% | 0.30% | 44.29% | 17.65% | 63.91% | Upgrade
|
| Shares Outstanding (Basic) | 106 | 106 | 106 | 106 | 106 | 106 | Upgrade
|
| Shares Outstanding (Diluted) | 106 | 106 | 106 | 106 | 106 | 107 | Upgrade
|
| Shares Change (YoY) | -0.05% | -0.04% | 0.01% | 0.09% | -0.19% | 23.45% | Upgrade
|
| EPS (Basic) | 10.17 | 9.55 | 9.53 | 9.50 | 6.58 | 5.60 | Upgrade
|
| EPS (Diluted) | 10.17 | 9.54 | 9.51 | 9.48 | 6.58 | 5.58 | Upgrade
|
| EPS Growth | 5.72% | 0.32% | 0.32% | 44.07% | 17.92% | 32.70% | Upgrade
|
| Free Cash Flow | 241 | 581 | -836 | 2,066 | 119 | 164 | Upgrade
|
| Free Cash Flow Per Share | 2.26 | 5.46 | -7.85 | 19.40 | 1.12 | 1.54 | Upgrade
|
| Dividend Per Share | 3.400 | 3.400 | 3.200 | 3.000 | 2.500 | 2.250 | Upgrade
|
| Dividend Growth | 6.25% | 6.25% | 6.67% | 20.00% | 11.11% | 104.55% | Upgrade
|
| Gross Margin | 26.84% | 27.76% | 32.05% | 32.58% | 27.63% | 29.65% | Upgrade
|
| Operating Margin | 5.64% | 5.67% | 6.65% | 6.98% | 5.41% | 5.76% | Upgrade
|
| Profit Margin | 3.69% | 3.58% | 4.31% | 4.49% | 2.86% | 3.28% | Upgrade
|
| Free Cash Flow Margin | 0.82% | 2.05% | -3.56% | 9.17% | 0.49% | 0.91% | Upgrade
|
| EBITDA | 2,416 | 2,385 | 2,350 | 2,317 | 2,001 | 1,607 | Upgrade
|
| EBITDA Margin | 8.23% | 8.41% | 10.00% | 10.29% | 8.17% | 8.86% | Upgrade
|
| D&A For EBITDA | 759 | 778 | 787 | 744 | 677 | 562 | Upgrade
|
| EBIT | 1,657 | 1,607 | 1,563 | 1,573 | 1,324 | 1,045 | Upgrade
|
| EBIT Margin | 5.64% | 5.67% | 6.65% | 6.98% | 5.41% | 5.76% | Upgrade
|
| Effective Tax Rate | 19.21% | 19.67% | 19.20% | 19.97% | 20.81% | 19.81% | Upgrade
|
| Revenue as Reported | 28,362 | 28,362 | 23,506 | 22,518 | 24,492 | 18,130 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.