OEM International AB (publ) (STO:OEM.B)
Sweden
· Delayed Price · Currency is SEK 143.40
-1.80 (-1.24%)
Apr 29, 2026, 9:39 AM CET
OEM International 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 | 5,416 | 5,317 | 5,239 | 5,145 | 4,731 | 3,774 | Upgrade
|
| Other Revenue | 0.5 | 0.5 | - | - | - | - | Upgrade
|
| Revenue | 5,416 | 5,317 | 5,239 | 5,145 | 4,731 | 3,774 | Upgrade
|
| Revenue Growth (YoY) | 2.57% | 1.50% | 1.83% | 8.74% | 25.37% | 14.96% | Upgrade
|
| Cost of Revenue | 3,456 | 3,420 | 3,357 | 3,300 | 3,021 | 2,406 | Upgrade
|
| Gross Profit | 1,961 | 1,898 | 1,882 | 1,845 | 1,710 | 1,368 | Upgrade
|
| Selling, General & Admin | 836.8 | 818.8 | 784.3 | 754.4 | 701.7 | 594.3 | Upgrade
|
| Other Operating Expenses | 222.2 | 214.2 | 233 | 216.4 | 185.3 | 130.1 | Upgrade
|
| Operating Expenses | 1,179 | 1,145 | 1,124 | 1,064 | 975.6 | 793.4 | Upgrade
|
| Operating Income | 781.8 | 752.8 | 757.6 | 781.1 | 734.2 | 574.3 | Upgrade
|
| Interest Expense | -3.9 | -10.9 | -9.9 | -14.6 | -8.5 | -3 | Upgrade
|
| Interest & Investment Income | 18.1 | 13.1 | 10 | 4.6 | 1.5 | 0.3 | Upgrade
|
| Currency Exchange Gain (Loss) | -15.6 | -15.6 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 1.6 | -0.4 | 5 | -1.6 | -3.9 | 0.3 | Upgrade
|
| EBT Excluding Unusual Items | 782 | 739 | 762.7 | 769.5 | 723.3 | 571.9 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -0.1 | -1.5 | - | Upgrade
|
| Other Unusual Items | 6.2 | 6.2 | 5.2 | 0.5 | 2.3 | 4 | Upgrade
|
| Pretax Income | 788.2 | 745.2 | 767.9 | 769.9 | 724.1 | 575.9 | Upgrade
|
| Income Tax Expense | 162.5 | 152.5 | 162 | 162.7 | 148.4 | 118.9 | Upgrade
|
| Net Income | 625.7 | 592.7 | 605.9 | 607.2 | 575.7 | 457 | Upgrade
|
| Net Income to Common | 625.7 | 592.7 | 605.9 | 607.2 | 575.7 | 457 | Upgrade
|
| Net Income Growth | 3.95% | -2.18% | -0.21% | 5.47% | 25.97% | 44.03% | Upgrade
|
| Shares Outstanding (Basic) | 139 | 139 | 139 | 139 | 139 | 139 | Upgrade
|
| Shares Outstanding (Diluted) | 139 | 139 | 139 | 139 | 139 | 139 | Upgrade
|
| Shares Change (YoY) | 0.36% | 0.35% | - | - | - | - | Upgrade
|
| EPS (Basic) | 4.51 | 4.27 | 4.37 | 4.38 | 4.15 | 3.30 | Upgrade
|
| EPS (Diluted) | 4.50 | 4.26 | 4.37 | 4.38 | 4.15 | 3.30 | Upgrade
|
| EPS Growth | 3.73% | -2.52% | -0.22% | 5.47% | 25.97% | 44.03% | Upgrade
|
| Free Cash Flow | 586.6 | 704.6 | 661.9 | 744.9 | 243.9 | 268.4 | Upgrade
|
| Free Cash Flow Per Share | 4.22 | 5.06 | 4.77 | 5.37 | 1.76 | 1.94 | Upgrade
|
| Dividend Per Share | 1.750 | 1.750 | 1.750 | 1.750 | 1.500 | 1.380 | Upgrade
|
| Dividend Growth | - | - | - | 16.67% | 8.70% | 10.40% | Upgrade
|
| Gross Margin | 36.20% | 35.69% | 35.92% | 35.86% | 36.14% | 36.24% | Upgrade
|
| Operating Margin | 14.43% | 14.16% | 14.46% | 15.18% | 15.52% | 15.22% | Upgrade
|
| Profit Margin | 11.55% | 11.15% | 11.56% | 11.80% | 12.17% | 12.11% | Upgrade
|
| Free Cash Flow Margin | 10.83% | 13.25% | 12.63% | 14.48% | 5.16% | 7.11% | Upgrade
|
| EBITDA | 851.7 | 814.7 | 818.9 | 833.4 | 784.1 | 606.8 | Upgrade
|
| EBITDA Margin | 15.72% | 15.32% | 15.63% | 16.20% | 16.57% | 16.08% | Upgrade
|
| D&A For EBITDA | 69.9 | 61.9 | 61.3 | 52.3 | 49.9 | 32.5 | Upgrade
|
| EBIT | 781.8 | 752.8 | 757.6 | 781.1 | 734.2 | 574.3 | Upgrade
|
| EBIT Margin | 14.43% | 14.16% | 14.46% | 15.18% | 15.52% | 15.22% | Upgrade
|
| Effective Tax Rate | 20.62% | 20.46% | 21.10% | 21.13% | 20.49% | 20.65% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.