Vimian Group AB (publ) (STO:VIMIAN)
Sweden
· Delayed Price · Currency is SEK 24.92
-0.28 (-1.11%)
At close: Mar 9, 2026
Vimian Group AB Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | 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 - 2018 |
| Revenue | 425 | 374.8 | 331.7 | 281.31 | 173.35 | Upgrade
|
| Revenue Growth (YoY) | 13.39% | 12.99% | 17.91% | 62.28% | 143.37% | Upgrade
|
| Cost of Revenue | 132.2 | 116.5 | 102.3 | 87.32 | 50.5 | Upgrade
|
| Gross Profit | 292.8 | 258.3 | 229.4 | 193.99 | 122.85 | Upgrade
|
| Selling, General & Admin | 189.6 | 174.1 | 153.9 | 127.94 | 84.41 | Upgrade
|
| Other Operating Expenses | -1.5 | 1.1 | 0.1 | -6.41 | -3.98 | Upgrade
|
| Operating Expenses | 226 | 208.9 | 186 | 148.76 | 97.13 | Upgrade
|
| Operating Income | 66.8 | 49.4 | 43.4 | 45.24 | 25.72 | Upgrade
|
| Interest Expense | -15.4 | -25.3 | -19.3 | -11.05 | -6.72 | Upgrade
|
| Interest & Investment Income | 1.2 | 2 | 0.5 | 0.02 | 0.03 | Upgrade
|
| Earnings From Equity Investments | -0.3 | - | -0.9 | -0.09 | 0.1 | Upgrade
|
| Currency Exchange Gain (Loss) | 4.1 | 1.7 | -3.6 | -6.08 | -1.56 | Upgrade
|
| Other Non Operating Income (Expenses) | -5.3 | - | - | 0 | - | Upgrade
|
| EBT Excluding Unusual Items | 51.1 | 27.8 | 20.1 | 28.04 | 17.58 | Upgrade
|
| Merger & Restructuring Charges | - | - | -1.7 | -5.55 | -3.85 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.7 | -0.1 | -0.3 | -0.04 | -0.02 | Upgrade
|
| Other Unusual Items | -4.5 | 1.1 | 1.3 | -21.53 | -0.95 | Upgrade
|
| Pretax Income | 45.9 | 28.8 | 19.4 | 0.92 | 12.76 | Upgrade
|
| Income Tax Expense | 13.5 | 9.5 | 9 | 8.12 | 5 | Upgrade
|
| Earnings From Continuing Operations | 32.4 | 19.3 | 10.4 | -7.2 | 7.76 | Upgrade
|
| Minority Interest in Earnings | -1.1 | -0.8 | -0.6 | 0.46 | -1.17 | Upgrade
|
| Net Income | 31.3 | 18.5 | 9.8 | -6.74 | 6.59 | Upgrade
|
| Net Income to Common | 31.3 | 18.5 | 9.8 | -6.74 | 6.59 | Upgrade
|
| Net Income Growth | 69.19% | 88.78% | - | - | -87.52% | Upgrade
|
| Shares Outstanding (Basic) | 526 | 504 | 453 | 403 | 350 | Upgrade
|
| Shares Outstanding (Diluted) | 526 | 504 | 453 | 403 | 350 | Upgrade
|
| Shares Change (YoY) | 4.20% | 11.25% | 12.50% | 15.18% | 16.73% | Upgrade
|
| EPS (Basic) | 0.06 | 0.04 | 0.02 | -0.02 | 0.02 | Upgrade
|
| EPS (Diluted) | 0.06 | 0.04 | 0.02 | -0.02 | 0.02 | Upgrade
|
| EPS Growth | 62.15% | 83.60% | - | - | -89.31% | Upgrade
|
| Free Cash Flow | 96.6 | 51.8 | -36.5 | 19.49 | 10.61 | Upgrade
|
| Free Cash Flow Per Share | 0.18 | 0.10 | -0.08 | 0.05 | 0.03 | Upgrade
|
| Gross Margin | 68.89% | 68.92% | 69.16% | 68.96% | 70.87% | Upgrade
|
| Operating Margin | 15.72% | 13.18% | 13.08% | 16.08% | 14.84% | Upgrade
|
| Profit Margin | 7.36% | 4.94% | 2.95% | -2.40% | 3.80% | Upgrade
|
| Free Cash Flow Margin | 22.73% | 13.82% | -11.00% | 6.93% | 6.12% | Upgrade
|
| EBITDA | 104.7 | 79 | 69.4 | 68.92 | 39.94 | Upgrade
|
| EBITDA Margin | 24.64% | 21.08% | 20.92% | 24.50% | 23.04% | Upgrade
|
| D&A For EBITDA | 37.9 | 29.6 | 26 | 23.68 | 14.22 | Upgrade
|
| EBIT | 66.8 | 49.4 | 43.4 | 45.24 | 25.72 | Upgrade
|
| EBIT Margin | 15.72% | 13.18% | 13.08% | 16.08% | 14.84% | Upgrade
|
| Effective Tax Rate | 29.41% | 32.99% | 46.39% | 879.00% | 39.19% | Upgrade
|
| Revenue as Reported | - | 374.7 | 331.8 | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.