Verve Group SE (STO:VER)
Sweden
· Delayed Price · Currency is SEK 18.60
-0.43 (-2.26%)
At close: Dec 5, 2025
Verve Group SE Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 |
| Revenue | 520.79 | 461.94 | 347.94 | 353.37 | 275.02 | 156.21 | Upgrade
|
| Revenue Growth (YoY) | 25.01% | 32.77% | -1.54% | 28.49% | 76.05% | 66.04% | Upgrade
|
| Cost of Revenue | 271.11 | 236.71 | 180.56 | 188.62 | 137.97 | 77.62 | Upgrade
|
| Gross Profit | 249.67 | 225.23 | 167.37 | 164.75 | 137.05 | 78.59 | Upgrade
|
| Selling, General & Admin | 100.83 | 83.87 | 82.69 | 76.21 | 57.27 | 40.73 | Upgrade
|
| Other Operating Expenses | 26.91 | 26.91 | 25.63 | 26.74 | 20.81 | 12.1 | Upgrade
|
| Operating Expenses | 174.37 | 149.02 | 137.77 | 161.08 | 106.32 | 68.33 | Upgrade
|
| Operating Income | 75.31 | 76.21 | 29.6 | 3.67 | 30.73 | 10.26 | Upgrade
|
| Interest Expense | -69.9 | -64.89 | -55.5 | -38.31 | -22.82 | -7.49 | Upgrade
|
| Interest & Investment Income | 6.39 | 6.41 | 5.44 | 0.35 | 0.91 | 0.35 | Upgrade
|
| Currency Exchange Gain (Loss) | -3.5 | -3.5 | -1.96 | 5.4 | 6.07 | -0.65 | Upgrade
|
| Other Non Operating Income (Expenses) | -14.36 | 1.26 | 3.54 | 8.82 | -0 | - | Upgrade
|
| EBT Excluding Unusual Items | -6.05 | 15.49 | -18.88 | -20.07 | 14.89 | 2.48 | Upgrade
|
| Other Unusual Items | 16.32 | 16.32 | 67.82 | 8.73 | - | 1.43 | Upgrade
|
| Pretax Income | 10.26 | 31.8 | 48.94 | -11.34 | 14.89 | 3.9 | Upgrade
|
| Income Tax Expense | -1.05 | 3 | 2.72 | 9.06 | -1.17 | 1.19 | Upgrade
|
| Earnings From Continuing Operations | 11.31 | 28.81 | 46.22 | -20.41 | 16.05 | 2.71 | Upgrade
|
| Net Income to Company | 11.31 | 28.81 | 46.22 | -20.41 | 16.05 | 2.71 | Upgrade
|
| Minority Interest in Earnings | - | -0.01 | 0.51 | 0.09 | 0.01 | 0.35 | Upgrade
|
| Net Income | 11.31 | 28.8 | 46.73 | -20.32 | 16.06 | 3.06 | Upgrade
|
| Net Income to Common | 11.31 | 28.8 | 46.73 | -20.32 | 16.06 | 3.06 | Upgrade
|
| Net Income Growth | -41.69% | -38.38% | - | - | 425.04% | - | Upgrade
|
| Shares Outstanding (Basic) | 179 | 173 | 159 | 156 | 142 | 85 | Upgrade
|
| Shares Outstanding (Diluted) | 183 | 194 | 177 | 156 | 142 | 96 | Upgrade
|
| Shares Change (YoY) | -7.77% | 9.30% | 13.62% | 10.21% | 48.18% | 43.27% | Upgrade
|
| EPS (Basic) | 0.06 | 0.17 | 0.29 | -0.13 | 0.11 | 0.04 | Upgrade
|
| EPS (Diluted) | 0.05 | 0.14 | 0.26 | -0.13 | 0.11 | 0.03 | Upgrade
|
| EPS Growth | -46.56% | -46.15% | - | - | 266.67% | - | Upgrade
|
| Free Cash Flow | 62.29 | 133.26 | 68.94 | 128.84 | 59.56 | 23.49 | Upgrade
|
| Free Cash Flow Per Share | 0.34 | 0.69 | 0.39 | 0.82 | 0.42 | 0.25 | Upgrade
|
| Gross Margin | 47.94% | 48.76% | 48.10% | 46.62% | 49.83% | 50.31% | Upgrade
|
| Operating Margin | 14.46% | 16.50% | 8.51% | 1.04% | 11.18% | 6.57% | Upgrade
|
| Profit Margin | 2.17% | 6.23% | 13.43% | -5.75% | 5.84% | 1.96% | Upgrade
|
| Free Cash Flow Margin | 11.96% | 28.85% | 19.81% | 36.46% | 21.66% | 15.03% | Upgrade
|
| EBITDA | 101.86 | 94.1 | 46.27 | 55.86 | 58.97 | 25.77 | Upgrade
|
| EBITDA Margin | 19.56% | 20.37% | 13.30% | 15.81% | 21.44% | 16.50% | Upgrade
|
| D&A For EBITDA | 26.56 | 17.9 | 16.67 | 52.19 | 28.24 | 15.51 | Upgrade
|
| EBIT | 75.31 | 76.21 | 29.6 | 3.67 | 30.73 | 10.26 | Upgrade
|
| EBIT Margin | 14.46% | 16.50% | 8.51% | 1.04% | 11.18% | 6.57% | Upgrade
|
| Effective Tax Rate | - | 9.43% | 5.55% | - | - | 30.61% | Upgrade
|
| Advertising Expenses | - | - | - | - | 0.35 | 0.17 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.