Vertiseit AB (publ) (STO:VERT.B)
Sweden
· Delayed Price · Currency is SEK 65.00
+3.20 (5.18%)
At close: Dec 5, 2025
Vertiseit 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 |
| Revenue | 692.15 | 464.07 | 347.62 | 314.66 | 130.59 | 76.69 | Upgrade
|
| Revenue Growth (YoY) | 98.50% | 33.50% | 10.47% | 140.96% | 70.28% | -7.90% | Upgrade
|
| Cost of Revenue | 496.88 | 310.9 | 244.16 | 234.74 | 95.68 | 54.61 | Upgrade
|
| Gross Profit | 195.26 | 153.17 | 103.46 | 79.92 | 34.9 | 22.08 | Upgrade
|
| Selling, General & Admin | 108.74 | 61.9 | 62.31 | 45.9 | 18.12 | 10.85 | Upgrade
|
| Other Operating Expenses | -4.41 | -6.32 | -8.73 | -1.34 | -0.31 | -0.5 | Upgrade
|
| Operating Expenses | 161.84 | 88.68 | 80.79 | 66.33 | 30.2 | 15.38 | Upgrade
|
| Operating Income | 33.42 | 64.49 | 22.67 | 13.59 | 4.71 | 6.7 | Upgrade
|
| Interest Expense | -15.75 | -9.74 | -10.27 | -4.54 | -1.54 | -0.38 | Upgrade
|
| Interest & Investment Income | 0.49 | 1.01 | 0.13 | 0.03 | - | 0.03 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.89 | -0.67 | -0.2 | -5.23 | -0.35 | -0.41 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.22 | -0.22 | -0.38 | -0.12 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 16.04 | 54.87 | 11.96 | 3.73 | 2.82 | 5.93 | Upgrade
|
| Merger & Restructuring Charges | -3.8 | -3.8 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.14 | 0.14 | 5.4 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 0.12 | Upgrade
|
| Pretax Income | 12.38 | 51.21 | 17.36 | 3.73 | 2.82 | 6.05 | Upgrade
|
| Income Tax Expense | 1.37 | 10.06 | 5.5 | -5.62 | 0.36 | 1.39 | Upgrade
|
| Earnings From Continuing Operations | 11.02 | 41.16 | 11.85 | 9.34 | 2.46 | 4.66 | Upgrade
|
| Minority Interest in Earnings | - | - | - | -0.43 | - | - | Upgrade
|
| Net Income | 11.02 | 41.16 | 11.85 | 8.91 | 2.46 | 4.66 | Upgrade
|
| Net Income to Common | 11.02 | 41.16 | 11.85 | 8.91 | 2.46 | 4.66 | Upgrade
|
| Net Income Growth | -68.69% | 247.22% | 32.97% | 263.10% | -47.30% | -19.29% | Upgrade
|
| Shares Outstanding (Basic) | 29 | 23 | 20 | 20 | 15 | 13 | Upgrade
|
| Shares Outstanding (Diluted) | 33 | 26 | 23 | 22 | 16 | 14 | Upgrade
|
| Shares Change (YoY) | 36.49% | 12.15% | 5.06% | 35.09% | 17.42% | 75.97% | Upgrade
|
| EPS (Basic) | 0.38 | 1.79 | 0.58 | 0.45 | 0.17 | 0.37 | Upgrade
|
| EPS (Diluted) | 0.34 | 1.60 | 0.52 | 0.41 | 0.15 | 0.34 | Upgrade
|
| EPS Growth | -77.23% | 207.69% | 27.62% | 168.79% | -55.12% | -54.36% | Upgrade
|
| Free Cash Flow | 42.64 | 69.59 | 42.42 | 25.11 | -9.74 | 2.19 | Upgrade
|
| Free Cash Flow Per Share | 1.30 | 2.70 | 1.85 | 1.15 | -0.60 | 0.16 | Upgrade
|
| Gross Margin | 28.21% | 33.01% | 29.76% | 25.40% | 26.73% | 28.79% | Upgrade
|
| Operating Margin | 4.83% | 13.90% | 6.52% | 4.32% | 3.60% | 8.73% | Upgrade
|
| Profit Margin | 1.59% | 8.87% | 3.41% | 2.83% | 1.88% | 6.07% | Upgrade
|
| Free Cash Flow Margin | 6.16% | 14.99% | 12.20% | 7.98% | -7.46% | 2.86% | Upgrade
|
| EBITDA | 66.99 | 73.65 | 29.22 | 21.06 | 11.49 | 10.88 | Upgrade
|
| EBITDA Margin | 9.68% | 15.87% | 8.40% | 6.69% | 8.80% | 14.19% | Upgrade
|
| D&A For EBITDA | 33.57 | 9.16 | 6.55 | 7.47 | 6.78 | 4.18 | Upgrade
|
| EBIT | 33.42 | 64.49 | 22.67 | 13.59 | 4.71 | 6.7 | Upgrade
|
| EBIT Margin | 4.83% | 13.90% | 6.52% | 4.32% | 3.60% | 8.73% | Upgrade
|
| Effective Tax Rate | 11.05% | 19.64% | 31.71% | - | 12.85% | 23.02% | Upgrade
|
| Revenue as Reported | 696.7 | 470.53 | 361.75 | 316 | 130.89 | 77.31 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.