Vimian Group AB (publ) (STO:VIMIAN)
Sweden
· Delayed Price · Currency is SEK 30.24
+0.30 (1.00%)
At close: Dec 5, 2025
Vimian Group AB 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 | 2018 - 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 | 2018 - 2019 |
| Revenue | 421 | 374.8 | 331.7 | 281.31 | 173.35 | 71.23 | Upgrade
|
| Revenue Growth (YoY) | 19.49% | 12.99% | 17.91% | 62.28% | 143.37% | 190.36% | Upgrade
|
| Cost of Revenue | 132.1 | 116.5 | 102.3 | 87.32 | 50.5 | 24.74 | Upgrade
|
| Gross Profit | 288.9 | 258.3 | 229.4 | 193.99 | 122.85 | 46.49 | Upgrade
|
| Selling, General & Admin | 193.3 | 174.1 | 153.9 | 127.94 | 84.41 | 28.99 | Upgrade
|
| Other Operating Expenses | 1.6 | 1.1 | 0.1 | -6.41 | -3.98 | 0.07 | Upgrade
|
| Operating Expenses | 231.5 | 208.9 | 186 | 148.76 | 97.13 | 36.09 | Upgrade
|
| Operating Income | 57.4 | 49.4 | 43.4 | 45.24 | 25.72 | 10.4 | Upgrade
|
| Interest Expense | -13.8 | -25.3 | -19.3 | -11.05 | -6.72 | -2.59 | Upgrade
|
| Interest & Investment Income | 3.4 | 2 | 0.5 | 0.02 | 0.03 | 0.01 | Upgrade
|
| Earnings From Equity Investments | - | - | -0.9 | -0.09 | 0.1 | 52.88 | Upgrade
|
| Currency Exchange Gain (Loss) | 3.5 | 1.7 | -3.6 | -6.08 | -1.56 | -0.66 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.2 | - | - | 0 | - | 0.01 | Upgrade
|
| EBT Excluding Unusual Items | 50.7 | 27.8 | 20.1 | 28.04 | 17.58 | 60.05 | Upgrade
|
| Merger & Restructuring Charges | 2.9 | - | -1.7 | -5.55 | -3.85 | -4.21 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.1 | -0.1 | -0.3 | -0.04 | -0.02 | -0.03 | Upgrade
|
| Other Unusual Items | -4 | 1.1 | 1.3 | -21.53 | -0.95 | -0.27 | Upgrade
|
| Pretax Income | 49.5 | 28.8 | 19.4 | 0.92 | 12.76 | 55.54 | Upgrade
|
| Income Tax Expense | 16.7 | 9.5 | 9 | 8.12 | 5 | 3.23 | Upgrade
|
| Earnings From Continuing Operations | 32.8 | 19.3 | 10.4 | -7.2 | 7.76 | 52.31 | Upgrade
|
| Minority Interest in Earnings | -1.3 | -0.8 | -0.6 | 0.46 | -1.17 | 0.48 | Upgrade
|
| Net Income | 31.5 | 18.5 | 9.8 | -6.74 | 6.59 | 52.79 | Upgrade
|
| Net Income to Common | 31.5 | 18.5 | 9.8 | -6.74 | 6.59 | 52.79 | Upgrade
|
| Net Income Growth | 18539.05% | 88.78% | - | - | -87.52% | - | Upgrade
|
| Shares Outstanding (Basic) | 525 | 504 | 453 | 403 | 350 | 300 | Upgrade
|
| Shares Outstanding (Diluted) | 525 | 504 | 453 | 403 | 350 | 300 | Upgrade
|
| Shares Change (YoY) | 10.32% | 11.25% | 12.50% | 15.18% | 16.73% | - | Upgrade
|
| EPS (Basic) | 0.06 | 0.04 | 0.02 | -0.02 | 0.02 | 0.18 | Upgrade
|
| EPS (Diluted) | 0.06 | 0.04 | 0.02 | -0.02 | 0.02 | 0.18 | Upgrade
|
| EPS Growth | 105214.03% | 83.60% | - | - | -89.31% | - | Upgrade
|
| Free Cash Flow | 66.6 | 51.8 | -36.5 | 19.49 | 10.61 | 0.64 | Upgrade
|
| Free Cash Flow Per Share | 0.13 | 0.10 | -0.08 | 0.05 | 0.03 | 0.00 | Upgrade
|
| Gross Margin | 68.62% | 68.92% | 69.16% | 68.96% | 70.87% | 65.27% | Upgrade
|
| Operating Margin | 13.63% | 13.18% | 13.08% | 16.08% | 14.84% | 14.60% | Upgrade
|
| Profit Margin | 7.48% | 4.94% | 2.95% | -2.40% | 3.80% | 74.12% | Upgrade
|
| Free Cash Flow Margin | 15.82% | 13.82% | -11.00% | 6.93% | 6.12% | 0.90% | Upgrade
|
| EBITDA | 89.9 | 79 | 69.4 | 68.92 | 39.94 | 16.33 | Upgrade
|
| EBITDA Margin | 21.35% | 21.08% | 20.92% | 24.50% | 23.04% | 22.93% | Upgrade
|
| D&A For EBITDA | 32.5 | 29.6 | 26 | 23.68 | 14.22 | 5.93 | Upgrade
|
| EBIT | 57.4 | 49.4 | 43.4 | 45.24 | 25.72 | 10.4 | Upgrade
|
| EBIT Margin | 13.63% | 13.18% | 13.08% | 16.08% | 14.84% | 14.60% | Upgrade
|
| Effective Tax Rate | 33.74% | 32.99% | 46.39% | 879.00% | 39.19% | 5.81% | Upgrade
|
| Revenue as Reported | 374.7 | 374.7 | 331.8 | - | - | - | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.