KARNEL-B.ST STO
Karnell Group AB ser. B
1W: +3.7%
1M: +7.9%
3M: +32.1%
YTD: +78.0%
1Y: +50.8%
kr 105.40 ($10.46)
+0.80 (+0.76%)
Weekly Expected Move ±5.1%
kr 95
kr 100
kr 105
kr 111
kr 116
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$1.7B
+20.3% ▲
4Y CAGR: +41.6%
Gross Profit
$501M
+23.5% ▲
4Y CAGR: +36.7%
Operating Income
$208M
+37.8% ▲
4Y CAGR: +56.7%
Net Income
$142M
+82.6% ▲
4Y CAGR: +95.6%
EPS (Diluted)
$2.59
+73.8% ▲
4Y CAGR: +81.2%
EBITDA
$326M
+37.7% ▲
4Y CAGR: +52.7%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $422M | $880M | $1.1B | $1.4B | $1.7B |
| YoY Growth | +0.0% | +108.4% | +25.4% | +27.8% | +20.3% |
| Cost of Revenue | $279M | $605M | $725M | $1.0B | $1.2B |
| Gross Profit | $144M | $275M | $379M | $406M | $501M |
| Gross Margin | 34.0% | 31.2% | 34.3% | 28.8% | 29.5% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $0 | $0 | $0 | $0 | $0 |
| Operating Expenses | $109M | $179M | $246M | $255M | $294M |
| Operating Income | $34M | $96M | $133M | $151M | $208M |
| Operating Margin | 8.2% | 10.9% | 12.0% | 10.7% | 12.2% |
| Interest Expense | $11M | $19M | $28M | $37M | $36M |
| Income Before Tax | $24M | $59M | $110M | $115M | $179M |
| Tax Expense | $9M | $21M | $32M | $37M | $37M |
| Net Income | $10M | $38M | $77M | $78M | $142M |
| Net Margin | 2.3% | 4.3% | 7.0% | 5.5% | 8.3% |
| EPS (Diluted) | $0.24 | $0.94 | $1.48 | $1.49 | $2.59 |
| EBITDA | $60M | $117M | $194M | $236M | $326M |
| Shares Outstanding | 41M | 41M | 52M | 52M | 55M |