Evolution AB (EVO.ST) closed fiscal year 2025 with net revenue of 2.07 B EUR, up 0.2 % year on year, and net income of 1.06 B EUR.
Evolution AB (EVO.ST) closed fiscal year 2025, whose accounting year ends in December, with net revenue of 2.07 B EUR, up 0.2 % year on year. Gross profit was 2.12 B EUR and EBIT 1.25 B EUR. EBITDA came to 1.41 B EUR. Net income came in at 1.06 B EUR, down 14.6 % year on year, and diluted EPS at 5.23 EUR. Over the whole period net revenue compounds at 12.4 % a year. The series covers 4 fiscal years, from 2022 to 2025. All figures are stated in EUR and are taken from the company's own published annual accounts, with no restatements or adjustments of our own. Each line item in the table carries its year-on-year change underneath.
Fiscal year end: December
| 2022 | 2023 | 2024 | 2025 | 2026E | 2027E | |
|---|---|---|---|---|---|---|
| Net revenue | 1.46B | 1.80B | 2.06B | 2.07B | 2.10B | 2.23B |
| Net revenue — YoY growth | — | 23.47 % | 14.70 % | 0.17 % | 1.53 % | 6.31 % |
| Cost of sales | — | 45.8M | 49.2M | 57.7M | — | — |
| Gross profit | — | 1.84B | 2.11B | 2.12B | — | — |
| Gross profit — YoY growth | — | — | 14.52 % | 0.57 % | — | — |
| Cash operating expenses (excl. D&A) | — | -566M | -525M | -712M | — | — |
| EBITDA | 1.01B | 1.28B | 1.59B | 1.41B | — | — |
| EBITDA — YoY growth | — | 26.37 % | 24.19 % | -11.06 % | — | — |
| Depreciation & amortization (D&A) | -100M | -125M | -142M | -160M | — | — |
| EBIT | 0.91B | 1.15B | 1.45B | 1.25B | — | — |
| EBIT — YoY growth | — | 26.60 % | 25.28 % | -13.38 % | — | — |
| Net interest & non-operating items | -4.61M | -5.01M | -6.37M | -5.54M | — | — |
| EBT (pre-tax income) | 0.91B | 1.15B | 1.44B | 1.25B | — | — |
| EBT (pre-tax income) — YoY growth | — | 26.69 % | 25.28 % | -13.38 % | — | — |
| Income tax | -63.2M | -77.7M | -195M | -184M | — | — |
| Net income | 0.84B | 1.07B | 1.24B | 1.06B | 1.10B | 1.25B |
| Net income — YoY growth | — | 26.98 % | 16.17 % | -14.62 % | 3.57 % | 13.84 % |
| Unusual items (after tax) | 0.00M | 0.00M | -131M | -44.0M | — | — |
| Normalization adjustment (tax and other) | 0.00 | 0.00 | 0.00 | 0.00 | — | — |
| Normalized income (adjusted) | 0.84B | 1.07B | 1.11B | 1.02B | — | — |
| Normalized income (adjusted) — YoY growth | — | 26.98 % | 3.97 % | -8.56 % | — | — |
| Filing date | — | — | — | — | — | — |
Figures in EUR
Fiscal year end: December
| 2022 | 2023 | 2024 | 2025 | 2026E | 2027E | |
|---|---|---|---|---|---|---|
| Basic EPS | 3.95 | 5.01 | 5.94 | 5.24 | 5.42 | 6.17 |
| Basic EPS — YoY growth | — | 26.84 % | 18.56 % | -11.78 % | 3.38 % | 13.84 % |
| Diluted EPS | 3.88 | 4.93 | 5.91 | 5.23 | 5.42 | 6.17 |
| Diluted EPS — YoY growth | — | 27.06 % | 19.88 % | -11.51 % | 3.57 % | 13.84 % |
| Normalized basic EPS | 3.95 | 5.01 | 5.31 | 5.02 | — | — |
| Normalized basic EPS — YoY growth | — | 26.80 % | 5.96 % | -5.51 % | — | — |
| Normalized diluted EPS | 3.88 | 4.93 | 5.29 | 5.02 | — | — |
| Normalized diluted EPS — YoY growth | — | 27.23 % | 7.23 % | -5.10 % | — | — |
Figures in EUR
