Dynavox Group AB (publ) (FRA:H3Q)
Germany
· Delayed Price · Currency is EUR 9.04
+0.11 (1.23%)
At close: Dec 4, 2025
Dynavox Group 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 |
|---|---|---|---|---|---|---|---|
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 |
| Revenue | 2,375 | 1,972 | 1,613 | 1,216 | 871.6 | 895.2 | Upgrade
|
| Revenue Growth (YoY) | 27.74% | 22.24% | 32.63% | 39.56% | -2.64% | -1.50% | Upgrade
|
| Cost of Revenue | 742.9 | 615.9 | 518.9 | 428.5 | 301 | 303.5 | Upgrade
|
| Gross Profit | 1,632 | 1,356 | 1,094 | 787.9 | 570.6 | 591.7 | Upgrade
|
| Selling, General & Admin | 1,144 | 951.7 | 781.2 | 580.7 | 411.7 | 356 | Upgrade
|
| Research & Development | 245.9 | 183.9 | 163.5 | 138.4 | 101.9 | 108.6 | Upgrade
|
| Other Operating Expenses | 7 | -8 | -10.6 | -7.5 | -0.9 | -10.2 | Upgrade
|
| Operating Expenses | 1,397 | 1,128 | 934.1 | 711.6 | 512.7 | 454.4 | Upgrade
|
| Operating Income | 235.6 | 228.6 | 160.3 | 76.3 | 57.9 | 137.3 | Upgrade
|
| Interest Expense | -46.8 | -49.8 | -39.9 | -21.7 | -19.4 | -22.4 | Upgrade
|
| Interest & Investment Income | 1.8 | 1.8 | 1.3 | 0.4 | 0.3 | 0.3 | Upgrade
|
| Currency Exchange Gain (Loss) | -4.6 | -4.6 | -0.5 | 0.7 | 1.6 | -12 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.5 | 1.5 | -2.1 | -2 | - | 0.1 | Upgrade
|
| EBT Excluding Unusual Items | 184.5 | 177.5 | 119.1 | 53.7 | 40.4 | 103.3 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.6 | -0.6 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 0.1 | - | Upgrade
|
| Pretax Income | 183.9 | 176.9 | 119.1 | 53.7 | 40.5 | 103.3 | Upgrade
|
| Income Tax Expense | 40.1 | 31.1 | 15 | 5.1 | 10.7 | -26.5 | Upgrade
|
| Net Income | 143.8 | 145.8 | 104.1 | 48.6 | 29.8 | 129.8 | Upgrade
|
| Net Income to Common | 143.8 | 145.8 | 104.1 | 48.6 | 29.8 | 129.8 | Upgrade
|
| Net Income Growth | 4.89% | 40.06% | 114.20% | 63.09% | -77.04% | 91.73% | Upgrade
|
| Shares Outstanding (Basic) | 105 | 105 | 105 | 105 | 100 | 100 | Upgrade
|
| Shares Outstanding (Diluted) | 107 | 106 | 107 | 105 | 100 | 100 | Upgrade
|
| Shares Change (YoY) | 1.08% | -0.34% | 1.10% | 4.87% | 0.69% | - | Upgrade
|
| EPS (Basic) | 1.37 | 1.39 | 0.99 | 0.46 | 0.30 | 1.30 | Upgrade
|
| EPS (Diluted) | 1.35 | 1.37 | 0.98 | 0.46 | 0.30 | 1.30 | Upgrade
|
| EPS Growth | 3.70% | 39.80% | 113.04% | 55.12% | -77.19% | 91.64% | Upgrade
|
| Free Cash Flow | 93.9 | 220.9 | 231.9 | 64.7 | 125.7 | 248.9 | Upgrade
|
| Free Cash Flow Per Share | 0.88 | 2.08 | 2.18 | 0.61 | 1.25 | 2.49 | Upgrade
|
| Gross Margin | 68.72% | 68.77% | 67.84% | 64.77% | 65.47% | 66.10% | Upgrade
|
| Operating Margin | 9.92% | 11.59% | 9.94% | 6.27% | 6.64% | 15.34% | Upgrade
|
| Profit Margin | 6.05% | 7.39% | 6.45% | 4.00% | 3.42% | 14.50% | Upgrade
|
| Free Cash Flow Margin | 3.95% | 11.20% | 14.37% | 5.32% | 14.42% | 27.80% | Upgrade
|
| EBITDA | 316.6 | 289.6 | 204.9 | 103.8 | 79.3 | 156.3 | Upgrade
|
| EBITDA Margin | 13.33% | 14.69% | 12.70% | 8.53% | 9.10% | 17.46% | Upgrade
|
| D&A For EBITDA | 81 | 61 | 44.6 | 27.5 | 21.4 | 19 | Upgrade
|
| EBIT | 235.6 | 228.6 | 160.3 | 76.3 | 57.9 | 137.3 | Upgrade
|
| EBIT Margin | 9.92% | 11.59% | 9.94% | 6.27% | 6.64% | 15.34% | Upgrade
|
| Effective Tax Rate | 21.80% | 17.58% | 12.59% | 9.50% | 26.42% | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.