Gränges AB (publ) - GRNG.ST - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2011 12/31	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	4,840	4,946	4,642	4,748	5,494	7,208	11,435	12,910	11,978	11,008	18,130	24,492	22,519	23,505	28,362	32,073	📊
Revenue Growth (1Y)	--	+2.19%	-6.15%	+2.28%	+15.71%	+31.20%	+58.64%	+12.90%	-7.22%	-8.10%	+64.70%	+35.09%	-8.06%	+4.38%	+20.66%	+13.08%	📊
Revenue Growth (5Y)	--	--	--	--	+13.51%	+45.73%	+146.34%	+171.90%	+118.02%	+52.72%	+58.55%	+89.71%	+88.00%	+113.53%	+56.44%	+76.91%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+127.44%	+266.56%	+427.62%	+374.28%	+327.83%	+293.48%	+344.96%	📊
Cost of Revenue	3,186	3,126	2,806	2,819	3,280	4,374	7,519	8,790	7,780	6,983	12,790	17,771	15,239	15,490	25,380	24,949	📊
Cost of Revenue Growth (1Y)	--	-1.88%	-10.24%	+0.46%	+16.35%	+33.35%	+71.90%	+16.90%	-11.49%	-10.24%	+83.16%	+38.94%	-14.25%	+1.65%	+63.85%	-1.70%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+2.95%	+39.92%	+167.96%	+211.81%	+137.20%	+59.65%	+70.10%	+102.17%	+95.87%	+121.82%	+98.44%	+95.07%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+119.18%	+309.15%	+533.32%	+440.58%	+372.26%	+480.25%	+470.39%	📊
Gross Profit	1,654	1,820	1,836	1,929	2,214	2,834	3,916	4,120	4,198	4,025	5,340	6,721	7,280	8,015	2,953	7,124	📊
Gross Profit Growth (1Y)	--	+10.04%	+0.88%	+5.07%	+14.77%	+28.00%	+38.18%	+5.21%	+1.89%	-4.12%	+32.67%	+25.86%	+8.32%	+10.10%	-63.16%	+141.25%	📊
Gross Profit Growth (5Y)	--	--	--	--	+33.86%	+55.71%	+113.29%	+113.58%	+89.61%	+42.03%	+36.36%	+63.13%	+73.42%	+99.13%	-44.70%	+33.41%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+143.35%	+193.41%	+266.07%	+277.40%	+262.01%	+4.20%	+151.38%	📊
Operating Expenses	1,445	1,458	1,465	1,467	1,673	2,148	2,982	3,181	3,333	3,406	4,507	5,465	5,704	6,492	1,406	5,315	📊
Operating Expenses Growth (1Y)	--	+0.90%	+0.48%	+0.14%	+14.04%	+28.39%	+38.83%	+6.67%	+4.78%	+2.19%	+32.33%	+21.26%	+4.37%	+13.81%	-78.34%	+278.02%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+15.78%	+47.33%	+103.55%	+116.84%	+99.22%	+58.57%	+51.14%	+71.80%	+71.14%	+90.60%	-68.80%	+17.93%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+135.71%	+209.12%	+273.04%	+288.82%	+288.05%	-34.54%	+147.44%	📊
Sell General Administrative	207	191	169	160	213	338	459	530	555	515	681	894	805	845	872	--	📊
Research and Development	0	65	55	56	57	73	82	93	108	85	0	71	65	0	0	--	📊
Other Income Expenses	-25	-11	-7	4	1,460	1,810	2,523	2,651	2,778	2,891	3,826	4,571	4,834	5,647	534	5,315	📊
EBITDA	263	555	660	658	758	822	1,269	1,299	1,288	1,112	1,471	1,883	2,389	2,375	2,445	2,651	📊
EBITDA Growth (1Y)	--	+111.03%	+18.92%	-0.30%	+15.20%	+8.44%	+54.38%	+2.36%	-0.85%	-13.66%	+32.28%	+28.01%	+26.87%	-0.59%	+2.95%	+8.43%	📊
EBITDA Growth (5Y)	--	--	--	--	+188.21%	+48.11%	+92.27%	+97.42%	+69.92%	+35.28%	+15.92%	+44.96%	+85.48%	+113.58%	+66.21%	+80.22%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+322.81%	+165.05%	+185.30%	+263.07%	+213.32%	+197.45%	+222.51%	📊
Depreciation and Amortization	148	164	194	201	217	264	366	353	461	553	637	733	806	859	852	842	📊
Operating Income	118	392	456	422	538	559	917	940	836	584	833	1,136	1,576	1,523	1,547	1,809	📊
Operating Income Growth (1Y)	--	+232.20%	+16.33%	-7.46%	+27.49%	+3.90%	+64.04%	+2.51%	-11.06%	-30.14%	+42.64%	+36.37%	+38.73%	-3.36%	+1.58%	+16.94%	📊
Operating Income Growth (5Y)	--	--	--	--	+355.93%	+42.60%	+101.10%	+122.75%	+55.39%	+4.47%	-9.16%	+20.85%	+88.52%	+160.79%	+85.71%	+117.17%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+394.92%	+112.50%	+149.12%	+273.46%	+183.09%	+176.74%	+223.61%	📊
Interest Expense	57	63	48	34	19	60	101	119	141	132	93	268	342	283	283	196	📊
Pre Tax Income	64	331	418	420	521	500	797	849	686	454	743	884	1,261	1,251	1,317	1,521	📊
Tax Provision	-2	15	109	102	143	2	145	161	86	91	147	184	252	240	259	290	📊
NET INCOME	66	316	309	319	379	498	652	688	600	363	595	700	1,010	1,013	1,015	1,201	📊
Net Income Growth (1Y)	--	+378.79%	-2.22%	+3.24%	+18.81%	+31.40%	+30.92%	+5.52%	-12.79%	-39.50%	+63.91%	+17.65%	+44.29%	+0.30%	+0.20%	+18.33%	📊
Net Income Growth (5Y)	--	--	--	--	+474.24%	+57.59%	+111.00%	+115.67%	+58.31%	-27.11%	-8.74%	+1.74%	+68.33%	+179.06%	+70.59%	+101.85%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+450.00%	+88.29%	+126.54%	+216.61%	+167.28%	+103.82%	+141.16%	📊
Basic EPS	0.78	3.75	3.67	3.79	4.5	5.91	7.67	8.08	7.04	4.21	5.6	6.58	9.5	9.53	9.54	11.31	📊
Diluted EPS	0.78	3.75	3.67	3.79	4.5	5.89	7.66	8.08	7.04	4.2	5.58	6.58	9.49	9.52	9.54	11.29	📊
Basic Average Shares	84	84	84	84	84	84	85	85	85	86	106	106	106	106	106	106	📊
Diluted Average Shares	84	84	84	84	84	84	85	85	85	86	107	106	106	106	106	107	📊

Breakdown

2011

12/31

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

4,840

4,946

4,642

4,748

5,494

7,208

11,435

12,910

11,978

11,008

18,130

24,492

22,519

23,505

28,362

32,073

📊

Revenue Growth (1Y)

+2.19%

-6.15%

+2.28%

+15.71%

+31.20%

+58.64%

+12.90%

-7.22%

-8.10%

+64.70%

+35.09%

-8.06%

+4.38%

+20.66%

+13.08%

📊

Revenue Growth (5Y)

+13.51%

+45.73%

+146.34%

+171.90%

+118.02%

+52.72%

+58.55%

+89.71%

+88.00%

+113.53%

+56.44%

+76.91%

📊

Revenue Growth (10Y)

+127.44%

+266.56%

+427.62%

+374.28%

+327.83%

+293.48%

+344.96%

📊

Cost of Revenue

3,186

3,126

2,806

2,819

3,280

4,374

7,519

8,790

7,780

6,983

12,790

17,771

15,239

15,490

25,380

24,949

📊

Cost of Revenue Growth (1Y)

-1.88%

-10.24%

+0.46%

+16.35%

+33.35%

+71.90%

+16.90%

-11.49%

-10.24%

+83.16%

+38.94%

-14.25%

+1.65%

+63.85%

-1.70%

📊

Cost of Revenue Growth (5Y)

+2.95%

+39.92%

+167.96%

+211.81%

+137.20%

+59.65%

+70.10%

+102.17%

+95.87%

+121.82%

+98.44%

+95.07%

📊

Cost of Revenue Growth (10Y)

+119.18%

+309.15%

+533.32%

+440.58%

+372.26%

+480.25%

+470.39%

📊

Gross Profit

1,654

1,820

1,836

1,929

2,214

2,834

3,916

4,120

4,198

4,025

5,340

6,721

7,280

8,015

2,953

7,124

📊

Gross Profit Growth (1Y)

+10.04%

+0.88%

+5.07%

+14.77%

+28.00%

+38.18%

+5.21%

+1.89%

-4.12%

+32.67%

+25.86%

+8.32%

+10.10%

-63.16%

+141.25%

📊

Gross Profit Growth (5Y)

+33.86%

+55.71%

+113.29%

+113.58%

+89.61%

+42.03%

+36.36%

+63.13%

+73.42%

+99.13%

-44.70%

+33.41%

📊

Gross Profit Growth (10Y)

+143.35%

+193.41%

+266.07%

+277.40%

+262.01%

+4.20%

+151.38%

📊

Operating Expenses

1,445

1,458

1,465

1,467

1,673

2,148

2,982

3,181

3,333

3,406

4,507

5,465

5,704

6,492

1,406

5,315

📊

Operating Expenses Growth (1Y)

+0.90%

+0.48%

+0.14%

+14.04%

+28.39%

+38.83%

+6.67%

+4.78%

+2.19%

+32.33%

+21.26%

+4.37%

+13.81%

-78.34%

+278.02%

📊

Operating Expenses Growth (5Y)

+15.78%

+47.33%

+103.55%

+116.84%

+99.22%

+58.57%

+51.14%

+71.80%

+71.14%

+90.60%

-68.80%

+17.93%

📊

Operating Expenses Growth (10Y)

+135.71%

+209.12%

+273.04%

+288.82%

+288.05%

-34.54%

+147.44%

📊

Sell General Administrative

207

191

169

160

213

338

459

530

555

515

681

894

805

845

872

📊

Research and Development

108

📊

Other Income Expenses

-25

-11

-7

1,460

1,810

2,523

2,651

2,778

2,891

3,826

4,571

4,834

5,647

534

5,315

📊

EBITDA

263

555

660

658

758

822

1,269

1,299

1,288

1,112

1,471

1,883

2,389

2,375

2,445

2,651

📊

EBITDA Growth (1Y)

+111.03%

+18.92%

-0.30%

+15.20%

+8.44%

+54.38%

+2.36%

-0.85%

-13.66%

+32.28%

+28.01%

+26.87%

-0.59%

+2.95%

+8.43%

📊

EBITDA Growth (5Y)

+188.21%

+48.11%

+92.27%

+97.42%

+69.92%

+35.28%

+15.92%

+44.96%

+85.48%

+113.58%

+66.21%

+80.22%

📊

EBITDA Growth (10Y)

+322.81%

+165.05%

+185.30%

+263.07%

+213.32%

+197.45%

+222.51%

📊

Depreciation and Amortization

148

164

194

201

217

264

366

353

461

553

637

733

806

859

852

842

📊

Operating Income

118

392

456

422

538

559

917

940

836

584

833

1,136

1,576

1,523

1,547

1,809

📊

Operating Income Growth (1Y)

+232.20%

+16.33%

-7.46%

+27.49%

+3.90%

+64.04%

+2.51%

-11.06%

-30.14%

+42.64%

+36.37%

+38.73%

-3.36%

+1.58%

+16.94%

📊

Operating Income Growth (5Y)

+355.93%

+42.60%

+101.10%

+122.75%

+55.39%

+4.47%

-9.16%

+20.85%

+88.52%

+160.79%

+85.71%

+117.17%

📊

Operating Income Growth (10Y)

+394.92%

+112.50%

+149.12%

+273.46%

+183.09%

+176.74%

+223.61%

📊

Interest Expense

101

119

141

132

268

342

283

196

📊

Pre Tax Income

331

418

420

521

500

797

849

686

454

743

884

1,261

1,251

1,317

1,521

📊

Tax Provision

-2

109

102

143

145

161

147

184

252

240

259

290

📊

NET INCOME

316

309

319

379

498

652

688

600

363

595

700

1,010

1,013

1,015

1,201

📊

Net Income Growth (1Y)

+378.79%

-2.22%

+3.24%

+18.81%

+31.40%

+30.92%

+5.52%

-12.79%

-39.50%

+63.91%

+17.65%

+44.29%

+0.30%

+0.20%

+18.33%

📊

Net Income Growth (5Y)

+474.24%

+57.59%

+111.00%

+115.67%

+58.31%

-27.11%

-8.74%

+1.74%

+68.33%

+179.06%

+70.59%

+101.85%

📊

Net Income Growth (10Y)

+450.00%

+88.29%

+126.54%

+216.61%

+167.28%

+103.82%

+141.16%

📊

Basic EPS

0.78

3.75

3.67

3.79

4.5

5.91

7.67

8.08

7.04

4.21

5.6

6.58

9.5

9.53

9.54

11.31

📊

Diluted EPS

0.78

3.75

3.67

3.79

4.5

5.89

7.66

8.08

7.04

4.2

5.58

6.58

9.49

9.52

9.54

11.29

📊

Basic Average Shares

106

📊

Diluted Average Shares

107

106

107

📊

Breakdown	2011 12/31	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	4,840	4,946	4,642	4,748	5,494	7,208	11,435	12,910	11,978	11,008	18,130	24,492	22,519	23,505	28,362	32,073	📊
Revenue Growth (1Y)	--	+2.19%	-6.15%	+2.28%	+15.71%	+31.20%	+58.64%	+12.90%	-7.22%	-8.10%	+64.70%	+35.09%	-8.06%	+4.38%	+20.66%	+13.08%	📊
Revenue Growth (5Y)	--	--	--	--	+13.51%	+45.73%	+146.34%	+171.90%	+118.02%	+52.72%	+58.55%	+89.71%	+88.00%	+113.53%	+56.44%	+76.91%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+127.44%	+266.56%	+427.62%	+374.28%	+327.83%	+293.48%	+344.96%	📊
Cost of Revenue	3,186	3,126	2,806	2,819	3,280	4,374	7,519	8,790	7,780	6,983	12,790	17,771	15,239	15,490	25,380	24,949	📊
Cost of Revenue Growth (1Y)	--	-1.88%	-10.24%	+0.46%	+16.35%	+33.35%	+71.90%	+16.90%	-11.49%	-10.24%	+83.16%	+38.94%	-14.25%	+1.65%	+63.85%	-1.70%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+2.95%	+39.92%	+167.96%	+211.81%	+137.20%	+59.65%	+70.10%	+102.17%	+95.87%	+121.82%	+98.44%	+95.07%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+119.18%	+309.15%	+533.32%	+440.58%	+372.26%	+480.25%	+470.39%	📊
Gross Profit	1,654	1,820	1,836	1,929	2,214	2,834	3,916	4,120	4,198	4,025	5,340	6,721	7,280	8,015	2,953	7,124	📊
Gross Profit Growth (1Y)	--	+10.04%	+0.88%	+5.07%	+14.77%	+28.00%	+38.18%	+5.21%	+1.89%	-4.12%	+32.67%	+25.86%	+8.32%	+10.10%	-63.16%	+141.25%	📊
Gross Profit Growth (5Y)	--	--	--	--	+33.86%	+55.71%	+113.29%	+113.58%	+89.61%	+42.03%	+36.36%	+63.13%	+73.42%	+99.13%	-44.70%	+33.41%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+143.35%	+193.41%	+266.07%	+277.40%	+262.01%	+4.20%	+151.38%	📊
Operating Expenses	1,445	1,458	1,465	1,467	1,673	2,148	2,982	3,181	3,333	3,406	4,507	5,465	5,704	6,492	1,406	5,315	📊
Operating Expenses Growth (1Y)	--	+0.90%	+0.48%	+0.14%	+14.04%	+28.39%	+38.83%	+6.67%	+4.78%	+2.19%	+32.33%	+21.26%	+4.37%	+13.81%	-78.34%	+278.02%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+15.78%	+47.33%	+103.55%	+116.84%	+99.22%	+58.57%	+51.14%	+71.80%	+71.14%	+90.60%	-68.80%	+17.93%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+135.71%	+209.12%	+273.04%	+288.82%	+288.05%	-34.54%	+147.44%	📊
Sell General Administrative	207	191	169	160	213	338	459	530	555	515	681	894	805	845	872	--	📊
Research and Development	0	65	55	56	57	73	82	93	108	85	0	71	65	0	0	--	📊
Other Income Expenses	-25	-11	-7	4	1,460	1,810	2,523	2,651	2,778	2,891	3,826	4,571	4,834	5,647	534	5,315	📊
EBITDA	263	555	660	658	758	822	1,269	1,299	1,288	1,112	1,471	1,883	2,389	2,375	2,445	2,651	📊
EBITDA Growth (1Y)	--	+111.03%	+18.92%	-0.30%	+15.20%	+8.44%	+54.38%	+2.36%	-0.85%	-13.66%	+32.28%	+28.01%	+26.87%	-0.59%	+2.95%	+8.43%	📊
EBITDA Growth (5Y)	--	--	--	--	+188.21%	+48.11%	+92.27%	+97.42%	+69.92%	+35.28%	+15.92%	+44.96%	+85.48%	+113.58%	+66.21%	+80.22%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+322.81%	+165.05%	+185.30%	+263.07%	+213.32%	+197.45%	+222.51%	📊
Depreciation and Amortization	148	164	194	201	217	264	366	353	461	553	637	733	806	859	852	842	📊
Operating Income	118	392	456	422	538	559	917	940	836	584	833	1,136	1,576	1,523	1,547	1,809	📊
Operating Income Growth (1Y)	--	+232.20%	+16.33%	-7.46%	+27.49%	+3.90%	+64.04%	+2.51%	-11.06%	-30.14%	+42.64%	+36.37%	+38.73%	-3.36%	+1.58%	+16.94%	📊
Operating Income Growth (5Y)	--	--	--	--	+355.93%	+42.60%	+101.10%	+122.75%	+55.39%	+4.47%	-9.16%	+20.85%	+88.52%	+160.79%	+85.71%	+117.17%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+394.92%	+112.50%	+149.12%	+273.46%	+183.09%	+176.74%	+223.61%	📊
Interest Expense	57	63	48	34	19	60	101	119	141	132	93	268	342	283	283	196	📊
Pre Tax Income	64	331	418	420	521	500	797	849	686	454	743	884	1,261	1,251	1,317	1,521	📊
Tax Provision	-2	15	109	102	143	2	145	161	86	91	147	184	252	240	259	290	📊
NET INCOME	66	316	309	319	379	498	652	688	600	363	595	700	1,010	1,013	1,015	1,201	📊
Net Income Growth (1Y)	--	+378.79%	-2.22%	+3.24%	+18.81%	+31.40%	+30.92%	+5.52%	-12.79%	-39.50%	+63.91%	+17.65%	+44.29%	+0.30%	+0.20%	+18.33%	📊
Net Income Growth (5Y)	--	--	--	--	+474.24%	+57.59%	+111.00%	+115.67%	+58.31%	-27.11%	-8.74%	+1.74%	+68.33%	+179.06%	+70.59%	+101.85%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+450.00%	+88.29%	+126.54%	+216.61%	+167.28%	+103.82%	+141.16%	📊
Basic EPS	0.78	3.75	3.67	3.79	4.5	5.91	7.67	8.08	7.04	4.21	5.6	6.58	9.5	9.53	9.54	11.31	📊
Diluted EPS	0.78	3.75	3.67	3.79	4.5	5.89	7.66	8.08	7.04	4.2	5.58	6.58	9.49	9.52	9.54	11.29	📊
Basic Average Shares	84	84	84	84	84	84	85	85	85	86	106	106	106	106	106	106	📊
Diluted Average Shares	84	84	84	84	84	84	85	85	85	86	107	106	106	106	106	107	📊

Breakdown

2011

12/31

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

4,840

4,946

4,642

4,748

5,494

7,208

11,435

12,910

11,978

11,008

18,130

24,492

22,519

23,505

28,362

32,073

📊

Revenue Growth (1Y)

+2.19%

-6.15%

+2.28%

+15.71%

+31.20%

+58.64%

+12.90%

-7.22%

-8.10%

+64.70%

+35.09%

-8.06%

+4.38%

+20.66%

+13.08%

📊

Revenue Growth (5Y)

+13.51%

+45.73%

+146.34%

+171.90%

+118.02%

+52.72%

+58.55%

+89.71%

+88.00%

+113.53%

+56.44%

+76.91%

📊

Revenue Growth (10Y)

+127.44%

+266.56%

+427.62%

+374.28%

+327.83%

+293.48%

+344.96%

📊

Cost of Revenue

3,186

3,126

2,806

2,819

3,280

4,374

7,519

8,790

7,780

6,983

12,790

17,771

15,239

15,490

25,380

24,949

📊

Cost of Revenue Growth (1Y)

-1.88%

-10.24%

+0.46%

+16.35%

+33.35%

+71.90%

+16.90%

-11.49%

-10.24%

+83.16%

+38.94%

-14.25%

+1.65%

+63.85%

-1.70%

📊

Cost of Revenue Growth (5Y)

+2.95%

+39.92%

+167.96%

+211.81%

+137.20%

+59.65%

+70.10%

+102.17%

+95.87%

+121.82%

+98.44%

+95.07%

📊

Cost of Revenue Growth (10Y)

+119.18%

+309.15%

+533.32%

+440.58%

+372.26%

+480.25%

+470.39%

📊

Gross Profit

1,654

1,820

1,836

1,929

2,214

2,834

3,916

4,120

4,198

4,025

5,340

6,721

7,280

8,015

2,953

7,124

📊

Gross Profit Growth (1Y)

+10.04%

+0.88%

+5.07%

+14.77%

+28.00%

+38.18%

+5.21%

+1.89%

-4.12%

+32.67%

+25.86%

+8.32%

+10.10%

-63.16%

+141.25%

📊

Gross Profit Growth (5Y)

+33.86%

+55.71%

+113.29%

+113.58%

+89.61%

+42.03%

+36.36%

+63.13%

+73.42%

+99.13%

-44.70%

+33.41%

📊

Gross Profit Growth (10Y)

+143.35%

+193.41%

+266.07%

+277.40%

+262.01%

+4.20%

+151.38%

📊

Operating Expenses

1,445

1,458

1,465

1,467

1,673

2,148

2,982

3,181

3,333

3,406

4,507

5,465

5,704

6,492

1,406

5,315

📊

Operating Expenses Growth (1Y)

+0.90%

+0.48%

+0.14%

+14.04%

+28.39%

+38.83%

+6.67%

+4.78%

+2.19%

+32.33%

+21.26%

+4.37%

+13.81%

-78.34%

+278.02%

📊

Operating Expenses Growth (5Y)

+15.78%

+47.33%

+103.55%

+116.84%

+99.22%

+58.57%

+51.14%

+71.80%

+71.14%

+90.60%

-68.80%

+17.93%

📊

Operating Expenses Growth (10Y)

+135.71%

+209.12%

+273.04%

+288.82%

+288.05%

-34.54%

+147.44%

📊

Sell General Administrative

207

191

169

160

213

338

459

530

555

515

681

894

805

845

872

📊

Research and Development

108

📊

Other Income Expenses

-25

-11

-7

1,460

1,810

2,523

2,651

2,778

2,891

3,826

4,571

4,834

5,647

534

5,315

📊

EBITDA

263

555

660

658

758

822

1,269

1,299

1,288

1,112

1,471

1,883

2,389

2,375

2,445

2,651

📊

EBITDA Growth (1Y)

+111.03%

+18.92%

-0.30%

+15.20%

+8.44%

+54.38%

+2.36%

-0.85%

-13.66%

+32.28%

+28.01%

+26.87%

-0.59%

+2.95%

+8.43%

📊

EBITDA Growth (5Y)

+188.21%

+48.11%

+92.27%

+97.42%

+69.92%

+35.28%

+15.92%

+44.96%

+85.48%

+113.58%

+66.21%

+80.22%

📊

EBITDA Growth (10Y)

+322.81%

+165.05%

+185.30%

+263.07%

+213.32%

+197.45%

+222.51%

📊

Depreciation and Amortization

148

164

194

201

217

264

366

353

461

553

637

733

806

859

852

842

📊

Operating Income

118

392

456

422

538

559

917

940

836

584

833

1,136

1,576

1,523

1,547

1,809

📊

Operating Income Growth (1Y)

+232.20%

+16.33%

-7.46%

+27.49%

+3.90%

+64.04%

+2.51%

-11.06%

-30.14%

+42.64%

+36.37%

+38.73%

-3.36%

+1.58%

+16.94%

📊

Operating Income Growth (5Y)

+355.93%

+42.60%

+101.10%

+122.75%

+55.39%

+4.47%

-9.16%

+20.85%

+88.52%

+160.79%

+85.71%

+117.17%

📊

Operating Income Growth (10Y)

+394.92%

+112.50%

+149.12%

+273.46%

+183.09%

+176.74%

+223.61%

📊

Interest Expense

101

119

141

132

268

342

283

196

📊

Pre Tax Income

331

418

420

521

500

797

849

686

454

743

884

1,261

1,251

1,317

1,521

📊

Tax Provision

-2

109

102

143

145

161

147

184

252

240

259

290

📊

NET INCOME

316

309

319

379

498

652

688

600

363

595

700

1,010

1,013

1,015

1,201

📊

Net Income Growth (1Y)

+378.79%

-2.22%

+3.24%

+18.81%

+31.40%

+30.92%

+5.52%

-12.79%

-39.50%

+63.91%

+17.65%

+44.29%

+0.30%

+0.20%

+18.33%

📊

Net Income Growth (5Y)

+474.24%

+57.59%

+111.00%

+115.67%

+58.31%

-27.11%

-8.74%

+1.74%

+68.33%

+179.06%

+70.59%

+101.85%

📊

Net Income Growth (10Y)

+450.00%

+88.29%

+126.54%

+216.61%

+167.28%

+103.82%

+141.16%

📊

Basic EPS

0.78

3.75

3.67

3.79

4.5

5.91

7.67

8.08

7.04

4.21

5.6

6.58

9.5

9.53

9.54

11.31

📊

Diluted EPS

0.78

3.75

3.67

3.79

4.5

5.89

7.66

8.08

7.04

4.2

5.58

6.58

9.49

9.52

9.54

11.29

📊

Basic Average Shares

106

📊

Diluted Average Shares

107

106

107

📊

Ex-Dividend date
Payment date
Annual Dividend	3.30 (SEK)
Dividend Yield	1.87%
Shareholders Yield	-6.59%
Next Earnings
Market cap	18.79B (SEK)
EPS (TTM)	11.31 (SEK)
P/E (TTM)	15.60 (SEK)
Last Close	176.40

Next Earnings
Market cap	18.79B (SEK)
EPS (TTM)	11.31 (SEK)
P/E (TTM)	15.60 (SEK)
Last Close	176.40 (SEK)

Ex-Dividend date
Payment date
Annual Dividend	3.30 (SEK)
Dividend Yield	1.87%
Shareholders Yield	-6.59%
Next Earnings
Market cap	18.79B (SEK)
EPS (TTM)	11.31 (SEK)
P/E (TTM)	15.60 (SEK)
Last Close	176.40

Next Earnings
Market cap	18.79B (SEK)
EPS (TTM)	11.31 (SEK)
P/E (TTM)	15.60 (SEK)
Last Close	176.40 (SEK)