AAK AB (publ.) (STO:AAK)
Sweden
· Delayed Price · Currency is SEK 271.20
+4.00 (1.50%)
At close: Dec 5, 2025
AAK AB (publ.) 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 | 2015 - 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 | 2015 - 2019 |
| Revenue | 46,271 | 45,052 | 46,028 | 50,425 | 35,452 | 27,934 | Upgrade
|
| Revenue Growth (YoY) | 4.79% | -2.12% | -8.72% | 42.23% | 26.91% | -2.02% | Upgrade
|
| Cost of Revenue | 33,701 | 32,056 | 34,296 | 40,661 | 27,697 | 20,572 | Upgrade
|
| Gross Profit | 12,570 | 12,996 | 11,732 | 9,764 | 7,755 | 7,362 | Upgrade
|
| Selling, General & Admin | 7,165 | 7,355 | 6,976 | 6,359 | 4,873 | 4,750 | Upgrade
|
| Other Operating Expenses | -186 | -117 | -237 | 68 | -165 | -310 | Upgrade
|
| Operating Expenses | 7,869 | 8,100 | 7,597 | 7,218 | 5,425 | 5,168 | Upgrade
|
| Operating Income | 4,701 | 4,896 | 4,135 | 2,546 | 2,330 | 2,194 | Upgrade
|
| Interest Expense | -195 | -235 | -280 | -203 | -97 | -114 | Upgrade
|
| Interest & Investment Income | 98 | 93 | 60 | 27 | 8 | 7 | Upgrade
|
| Earnings From Equity Investments | 2 | 2 | 10 | 35 | 8 | 11 | Upgrade
|
| Currency Exchange Gain (Loss) | -5 | -5 | 5 | - | 1 | -11 | Upgrade
|
| Other Non Operating Income (Expenses) | -91 | -91 | -87 | -47 | -22 | -20 | Upgrade
|
| EBT Excluding Unusual Items | 4,510 | 4,660 | 3,843 | 2,358 | 2,228 | 2,067 | Upgrade
|
| Impairment of Goodwill | - | - | - | -27 | - | - | Upgrade
|
| Asset Writedown | - | - | -19 | 19 | -241 | -27 | Upgrade
|
| Pretax Income | 4,510 | 4,660 | 3,824 | 2,350 | 1,987 | 2,040 | Upgrade
|
| Income Tax Expense | 1,094 | 1,118 | 870 | 570 | 540 | 459 | Upgrade
|
| Earnings From Continuing Operations | 3,416 | 3,542 | 2,954 | 1,780 | 1,447 | 1,581 | Upgrade
|
| Minority Interest in Earnings | -7 | -6 | -8 | -10 | -10 | -18 | Upgrade
|
| Net Income | 3,409 | 3,536 | 2,946 | 1,770 | 1,437 | 1,563 | Upgrade
|
| Net Income to Common | 3,409 | 3,536 | 2,946 | 1,770 | 1,437 | 1,563 | Upgrade
|
| Net Income Growth | -1.93% | 20.03% | 66.44% | 23.17% | -8.06% | 5.11% | Upgrade
|
| Shares Outstanding (Basic) | 260 | 260 | 260 | 259 | 257 | 254 | Upgrade
|
| Shares Outstanding (Diluted) | 261 | 261 | 260 | 259 | 258 | 255 | Upgrade
|
| Shares Change (YoY) | 0.12% | 0.36% | 0.29% | 0.46% | 1.09% | -1.60% | Upgrade
|
| EPS (Basic) | 13.13 | 13.62 | 11.35 | 6.84 | 5.59 | 6.15 | Upgrade
|
| EPS (Diluted) | 13.08 | 13.57 | 11.35 | 6.84 | 5.58 | 6.13 | Upgrade
|
| EPS Growth | -2.07% | 19.56% | 66.00% | 22.53% | -8.97% | 6.79% | Upgrade
|
| Free Cash Flow | -585 | 1,154 | 4,109 | -1,288 | -105 | 1,314 | Upgrade
|
| Free Cash Flow Per Share | -2.25 | 4.43 | 15.83 | -4.97 | -0.41 | 5.16 | Upgrade
|
| Dividend Per Share | 5.000 | 5.000 | 3.700 | 2.750 | 2.500 | 2.300 | Upgrade
|
| Dividend Growth | 35.13% | 35.13% | 34.54% | 10.00% | 8.70% | 9.52% | Upgrade
|
| Gross Margin | 27.17% | 28.85% | 25.49% | 19.36% | 21.88% | 26.36% | Upgrade
|
| Operating Margin | 10.16% | 10.87% | 8.98% | 5.05% | 6.57% | 7.85% | Upgrade
|
| Profit Margin | 7.37% | 7.85% | 6.40% | 3.51% | 4.05% | 5.59% | Upgrade
|
| Free Cash Flow Margin | -1.26% | 2.56% | 8.93% | -2.55% | -0.30% | 4.70% | Upgrade
|
| EBITDA | 5,435 | 5,602 | 4,838 | 3,206 | 2,923 | 2,791 | Upgrade
|
| EBITDA Margin | 11.75% | 12.44% | 10.51% | 6.36% | 8.24% | 9.99% | Upgrade
|
| D&A For EBITDA | 734 | 706 | 703 | 660 | 593 | 597 | Upgrade
|
| EBIT | 4,701 | 4,896 | 4,135 | 2,546 | 2,330 | 2,194 | Upgrade
|
| EBIT Margin | 10.16% | 10.87% | 8.98% | 5.05% | 6.57% | 7.85% | Upgrade
|
| Effective Tax Rate | 24.26% | 23.99% | 22.75% | 24.25% | 27.18% | 22.50% | Upgrade
|
| Revenue as Reported | 46,548 | 45,228 | 46,253 | 50,574 | 35,638 | 28,298 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.