Inission AB (publ) (STO:INISS.B)
Sweden
· Delayed Price · Currency is SEK 45.00
+0.30 (0.67%)
At close: Dec 4, 2025
Inission 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 |
| Other Revenue | -0.1 | - | - | - | -0 | 0 | Upgrade
|
| Revenue | 2,080 | 2,150 | 2,195 | 1,921 | 1,283 | 1,059 | Upgrade
|
| Revenue Growth (YoY) | -4.22% | -2.07% | 14.26% | 49.72% | 21.16% | 8.07% | Upgrade
|
| Cost of Revenue | 1,166 | 1,220 | 1,313 | 1,186 | 760.98 | 628.97 | Upgrade
|
| Gross Profit | 914.5 | 929.7 | 882.5 | 735.2 | 522.19 | 430.07 | Upgrade
|
| Selling, General & Admin | 745.5 | 724.3 | 602.8 | 543.51 | 466.8 | 370.79 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | - | - | - | - | 8.57 | Upgrade
|
| Other Operating Expenses | -2 | -4.7 | 21.5 | 7.97 | 1.33 | -13.12 | Upgrade
|
| Operating Expenses | 835.7 | 809.5 | 708.8 | 633.84 | 536.08 | 382.52 | Upgrade
|
| Operating Income | 78.8 | 120.2 | 173.7 | 101.37 | -13.89 | 47.55 | Upgrade
|
| Interest Expense | -26.1 | -37 | -44.7 | -25.8 | -14.65 | -10.12 | Upgrade
|
| Interest & Investment Income | 3.7 | 3.1 | 2.3 | 4.32 | 2.19 | 0.63 | Upgrade
|
| Currency Exchange Gain (Loss) | -5.2 | 6.2 | -21.4 | -13.64 | -1.81 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 5.7 | -0.9 | 2.2 | -1.24 | -3.71 | -0 | Upgrade
|
| EBT Excluding Unusual Items | 56.9 | 91.6 | 112.1 | 65.01 | -31.86 | 38.05 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 3.6 | -1.83 | -5.26 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 0.1 | 0.11 | 0 | - | Upgrade
|
| Pretax Income | 56.9 | 91.6 | 115.8 | 63.29 | -37.12 | 38.05 | Upgrade
|
| Income Tax Expense | 16.8 | 18.7 | 20 | 13.71 | 5.14 | 10.94 | Upgrade
|
| Earnings From Continuing Operations | 40.1 | 72.9 | 95.8 | 49.58 | -42.26 | 27.11 | Upgrade
|
| Minority Interest in Earnings | -0.3 | -0.5 | -0.7 | 6.57 | 37.5 | 0.09 | Upgrade
|
| Net Income | 39.8 | 72.4 | 95.1 | 56.15 | -4.76 | 27.2 | Upgrade
|
| Net Income to Common | 39.8 | 72.4 | 95.1 | 56.15 | -4.76 | 27.2 | Upgrade
|
| Net Income Growth | -48.52% | -23.87% | 69.36% | - | - | -26.96% | Upgrade
|
| Shares Outstanding (Basic) | 22 | 22 | 21 | 19 | 18 | 16 | Upgrade
|
| Shares Outstanding (Diluted) | 22 | 22 | 21 | 19 | 18 | 16 | Upgrade
|
| Shares Change (YoY) | -1.63% | 4.18% | 10.42% | 7.07% | 14.03% | 6.96% | Upgrade
|
| EPS (Basic) | 1.78 | 3.27 | 4.47 | 2.91 | -0.26 | 1.73 | Upgrade
|
| EPS (Diluted) | 1.78 | 3.27 | 4.47 | 2.91 | -0.26 | 1.72 | Upgrade
|
| EPS Growth | -47.79% | -26.82% | 53.77% | - | - | -31.79% | Upgrade
|
| Free Cash Flow | 96.3 | -21.1 | 100.9 | 45.62 | -70.12 | 57.05 | Upgrade
|
| Free Cash Flow Per Share | 4.31 | -0.95 | 4.73 | 2.36 | -3.88 | 3.60 | Upgrade
|
| Dividend Per Share | 1.000 | 1.000 | 0.700 | - | 0.300 | - | Upgrade
|
| Dividend Growth | 42.86% | 42.86% | - | - | - | - | Upgrade
|
| Gross Margin | 43.96% | 43.25% | 40.20% | 38.27% | 40.70% | 40.61% | Upgrade
|
| Operating Margin | 3.79% | 5.59% | 7.91% | 5.28% | -1.08% | 4.49% | Upgrade
|
| Profit Margin | 1.91% | 3.37% | 4.33% | 2.92% | -0.37% | 2.57% | Upgrade
|
| Free Cash Flow Margin | 4.63% | -0.98% | 4.60% | 2.37% | -5.46% | 5.39% | Upgrade
|
| EBITDA | 110.4 | 149.5 | 203.6 | 147.44 | 22.24 | 72.39 | Upgrade
|
| EBITDA Margin | 5.31% | 6.95% | 9.28% | 7.67% | 1.73% | 6.84% | Upgrade
|
| D&A For EBITDA | 31.6 | 29.3 | 29.9 | 46.08 | 36.13 | 24.85 | Upgrade
|
| EBIT | 78.8 | 120.2 | 173.7 | 101.37 | -13.89 | 47.55 | Upgrade
|
| EBIT Margin | 3.79% | 5.59% | 7.91% | 5.28% | -1.08% | 4.49% | Upgrade
|
| Effective Tax Rate | 29.53% | 20.41% | 17.27% | 21.66% | - | 28.74% | Upgrade
|
| Revenue as Reported | 2,100 | 2,162 | 2,203 | 2,011 | 1,285 | 1,079 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.