Quarterly Report • Oct 30, 2025
Quarterly Report
Open in ViewerOpens in native device viewer


Following the merger with HMY, the third quarter for the new ITAB Group was dominated by continued inte gration efforts, resulting in positive synergies. The Group delivered a strong earnings trend for the quarter, although demand in some of our geo graphic markets and customer groups remained cautious. Increased sales of our more technical solutions and our efforts to generate synergies related to purchasing, additional sales and improved efficiency, along with the measures we have taken in France to strengthen our profitability, had a positive impact on earnings. Pro forma for the combined Group, adjusted EBIT increased by 13 percent to MSEK 260 during the quarter.
President & CEO
ITAB Shop Concept AB (publ) Box 9054, SE-550 09 Jönköping, Sweden Corp. Reg. No. 556292-1089
E-mail: [email protected]
Read more on page 3.

Due to the acquisition of HMY, which was completed on 31 January 2025, the 2025 reporting period and the comparative figures per quarter and for full-year 2024 are also presented on a pro forma basis to illustrate the financial effects of the acquisition. See Note 8 on page 15 for more information.
| Third quarter | Reporting period | |||||
|---|---|---|---|---|---|---|
| Outcome Pro forma | Pro forma | |||||
| (MSEK) | Jul−Sep 2025 |
Jul−Sep 2024 |
Δ | Jan−Sep 2025 |
Jan−Sep 2024 Δ |
|
| Net sales | 3,297 | 3,356 | -2% | 9,847 | 9,636 +2% | |
| Adjusted EBIT excl. non-recurring items2) and amortisation of acquisition-related assets |
260 | 230 +13% | 648 | 715 -9% | ||
| Adjusted EBIT margin, % |
7.9 | 6.9 | 6.6 | 7.4 |
| For key ratios and definitions, see pages 18–21. | Third quarter | Reporting period | Full year | ||||||
|---|---|---|---|---|---|---|---|---|---|
| (MSEK) | Jul−Sep 2025 |
Jul−Sep 2024 |
Δ | Jan−Sep 1) 2025 |
Jan−Sep 2024 |
Δ | Rolling 12 months as of 30 Sep 2025 |
Jan−Dec 2024 |
Δ |
| Net sales | 3,297 | 1,553 +112% | 9,358 | 4,814 | +94% | 11,129 | 6,585 | +69% | |
| EBITDA excl. non-recurring items 2) | 369 | 154 +140% | 953 | 589 | +62% | 1,125 | 761 | +48% | |
| EBITDA margin, % | 11.2 | 9.9 | 10.2 | 12.2 | 10.1 | 11.6 | |||
| Operating profit excl. non-recurring items 2) | 242 | 90 +169% | 582 | 401 | +45% | 688 | 507 | +36% | |
| Operating margin, % | 7.3 | 5.8 | 6.2 | 8.3 | 6.2 | 7.7 | |||
| Profit after financial items excl. non-recurring | |||||||||
| items 2) | 189 | 94 +101% | 407 | 378 | +8% | 515 | 486 | +6% | |
| Profit margin, % | 5.7 | 6.1 | 4.3 | 7.9 | 4.6 | 7.4 | |||
| Profit after tax | 99 | 50 | +98% | 161 | 250 | -36% | 231 | 320 | -28% |
| Earnings per share before dilution, SEK | 0.36 | 0.19 | +89% | 0.56 | 1.09 | -49% | 0.85 | 1.38 | -38% |
| Cash flow from operating activities | -9 | 160 | N/A | -36 | 301 | N/A | 287 | 624 | -54% |
| Equity/assets ratio, % | 33 | 59 | 33 | 59 | 33 | 60 | |||
| Interest-bearing net debt excl. lease liabilities | 3,070 | -392 +3,462 | 3,070 | -392 +3,462 | 3,070 | -969 +4,039 |
1) HMY is consolidated in the ITAB Group as of 1 February 2025 and is therefore included for eight months (February–September) in the 2025 reporting period.
2) EBITDA, operating profit and profit after financial items for the third quarter of 2025 were charged with non-recurring items of MSEK -22. EBITDA/operating profit and profit after financial items for the 2025 reporting period were charged with non-recurring items of MSEK -116 and MSEK -119, respectively. Non-recurring items pertain primarily to acquisition and integration costs in conjunction with the acquisition of HMY.
3) Summary pro forma combined financial information for the ITAB Group including HMY for the 2025 reporting period (as of January 2025) as well as per quarter and full-year 2024. See Note 8 on page 15 for more information.

Following the merger with HMY, the third quarter for the new ITAB Group was dominated by continued integration efforts, resulting in positive synergies. The Group delivered a strong earnings trend for the quarter, although demand in some of our geographic markets and customer groups remained cautious. Pro forma for the combined Group (which includes HMY for the full period), currency-adjusted sales increased by 2 percent to MSEK 9,847 for the first nine months of the year. Adjusted EBIT (operating profit excluding non-recurring items and amortisation of acquisition-related assets) for the third quarter increased by 13 percent to MSEK 260 pro forma for the combined Group, corresponding to an adjusted EBIT margin of 7.9 percent. For the full reporting period, adjusted EBIT amounted to MSEK 648 pro forma and the adjusted EBIT margin to 6.6 percent. Several of the measures we implemented in the second quarter to strengthen our profitability, including those implemented in France, have started to have a positive impact on earnings. At the same time, our efforts to generate synergies related to purchasing, additional sales to existing customers and improved efficiency in our own operations are continuing according to plan. The MEUR 30 in synergies identified for the combined ITAB Group by the end of 2027 remains unchanged, and we look forward to continuing to deliver on our plan.
Despite certain positive macroeconomic signals in the early autumn, the prevailing geopolitical turmoil is creating a sense of uncertainty about future economic developments. Consequently, our sales performance varied across our different geographic markets and customer segments. We are prioritising profitable growth, working with our customers to ensure that we deliver high-quality products and services to the right place and at the right time, rather than individual projects with no guaranteed profitability. For example, demand for our loss prevention solutions and opportunities for increased self-service in stores remain strong, allowing us to present a good return on planned investments. Sales of customised shop fittings were also positive in the third quarter. Our solution portfolio continues to offer good opportunities for additional sales to our larger customer base and, as previously mentioned, we see several good examples of joint sales initiatives, particularly in lighting systems and our more technical solutions.
The sales trend for the first nine months of the year was positive, and currency-adjusted net sales for the full reporting period increased by approximately 2 percent pro forma to MSEK 9,847. Growth was strongest in Southern and Central Europe and the UK, while Northern Europe and the countries outside Europe faced strong comparative figures from the preceding year. Among our customer groups, our highest sales growth so far this year has been in Home Improvements and Fashion, but our sales in Grocery are also continuing to grow. A recent example is the project we will be starting in December this year – delivering and installing self-checkouts for a leading European grocery chain, with a total estimated value of up to MEUR 27 in 2026 and 2027.
Following a couple of record-breaking comparative quarters, the earnings trend for the Group as a whole remained positive in the third quarter. Increased sales of ITAB's technical solutions for loss prevention, such as smart gates and self-checkouts, has had a positive impact on the gross margin to date this year, although the total share of sales of technical solutions is lower for the new Group than it was prior to the merger with HMY. Part of the growth seen so far in 2025 has taken place in customer sectors that are generally more competitive and less focused on value-adding solutions, which has had a negative impact on overall profitability compared with last year. At the same time, we are continuing our efforts to generate synergies related to purchasing, additional sales to the existing customer base and improved efficiency, and we noted a positive impact on earnings during the period as a result. Several of the measures we implemented in the second quarter in France and other countries in order to strengthen our profitability in the short term also had a positive impact on earnings in the third quarter. We are now implementing longer-term measures in line with our established plan.
Overall, adjusted EBIT (operating excluding non-recurring items and amortisation of acquisition-related assets) pro forma for the combined Group increased by 13 percent to MSEK 260 (230) for the third quarter, corresponding to an adjusted EBIT margin of 7.9 percent (6.9). For the full reporting period, adjusted EBIT amounted to MSEK 648 (715) and the adjusted EBIT margin to 6.6 percent (7.4). The non-recurring items during the year of MSEK -116 pertained to acquisition and integration
costs. Reported operating profit (excluding non-recurring items) totalled MSEK 582 for the reporting period, corresponding to an EBIT margin of 6.2 percent. Profit after financial items excluding non-recurring items of MSEK -119 totalled MSEK 407.
Cash flow from operating activities for the reporting period, which amounted to MSEK -36 (301), was mainly impacted during the quarter by higher accounts receivable. The last couple months of the third quarter are seasonally strong for our project-based operations, which has resulted in a gradual build-up of accounts receivable. We have also taken on projects with a favourable impact on our profitability, though they will result in a longer cash conversion cycle. Our capital efficiency target, measured as cash conversion, for the most recent 12-month period amounted to 29 percent (compared with 88 percent in 2024).
Our plan to realise the MEUR 30 in synergies identified for ITAB Group – which is now doubled in size – mainly related to purchasing, additional sales and improved efficiency over the next two years. This has already begun to yield positive results, and we are continuing our determined efforts with full force. Over the short term, we will continue to focus on our own operational efficiency with lower fixed costs, on active sales efforts close to our customers, and on reducing our tied-up capital and debt with the aim of continuing to strengthen our profitability in both the short and the long term. Our solutions contribute to improved operational efficiency, reduced costs and increased competitiveness for retailers, enabling us to better respond to the opportunities and challenges of the coming years together.

This is my last interim report before I leave ITAB Group on 6 January 2026 after approximately six and a half years as CEO. These years have been transformative: since the Covid years, we have succeeded in strengthening our balance sheet, improving our profitability and doubling our sales through several acquisitions, while also embarking on a journey to establish ITAB as the leading solution provider for European grocery and retail chains. Our integration efforts and the realisation of synergies are progressing well, and ITAB will continue along this path. It is therefore with a sense of pride and gratitude that I hand over the reins to my successor, Björn Borgman, to lead ITAB Group in its continued development. I would like to thank all of our employees, customers and partners, and wish you all the best for the future!
Jönköping, October 2025

Third quarter
The Group's net sales increased by 112 percent to MSEK 3 297 (1.553) in the third quarter of the year. Currency-adjusted sales rose by 115 percent compared with the preceding year, with organic growth accounting for +8 percent and the acquisition of HMY contributing +107 percent.
The market and the new Group's combined customer base are continuing to show considerable interest in the Group's technical and digital solutions for loss prevention measures, such as smart gates, self-checkouts and other types of self-service solutions, which is having a positive impact on the Group's product mix. Sales of shop fittings also trended positively compared with the preceding year. However, overall demand remained somewhat cautious in a number of markets during the quarter, mainly driven by macroeconomic uncertainty, which could eventually impact customer investment decisions. Competition for customer projects is also intense, which means that continued sales initiatives are necessary to win new customer projects.
Pro forma for the combined Group, sales increased most in Fashion and Other customer groups during the quarter compared with the preceding year. The strongest sales trends were noted in Central Europe and the Rest of the World.
The Group's net sales increased by 94 percent to MSEK 9.358 (4.814) in the first nine months of the year. Currency-adjusted sales rose by 97 percent compared with the preceding year, with organic growth accounting for +4 percent and the acquisition of HMY contributing +93 percent (for eight months, February-September).
Overall, the new ITAB Group including HMY delivered a positive sales performance in the first nine months of 2025. The operations faced strong comparative figures for the first six months of the reporting period last year when a number of major projects were completed. At the same time, the Group signed a number of new gareements with existing and new customers in several geographic markets during the period, some of which pertained to ITAB's technical solutions and lighting systems for HMY's customer base. While the market is continuing to show considerable interest in the Group's technical and digital solutions for loss prevention measures, sales of customised shop fittings have also trended positively so far this year.

Proforma for the combined Group, sales have increased most in Home Improvements and Fashion to date this year compared with the preceding year, but most of the Group's customer groups displayed positive demand The sales trend was strongest in Southern and Central Europe and the UK. while Northern Europe and the countries outside Europe faced strong comparative figures from the corresponding period last year.
See Note 8 on page 15 for summary pro forma combined financial information for the ITAB Group including HMY per guarter for 2025 and 2024. Reported sales by customer group and geographic area are shown in Note 3 on page 13.
Third quarter
Operating profit for the third quarter totalled MSEK 220 (69), corresponding to an operating margin of 6.7 percent (4.4). Earnings were impacted by non-recurring items of MSEK -22 (-21), primarily pertaining to acquisition and integration costs in conjunction with the acquisition of HMY. Operating profit excluding these non-recurring items totalled MSEK 242 (90), corresponding to an operating margin of 7.3 percent (5.8). EBITDA excluding non-recurring items totalled MSEK 369 (154).
Increased sales of smart gates and other loss prevention solutions in the quarter and the overall product mix with a slightly higher share of sales of technical solutions had a positive impact on the gross margin. The Group's integration efforts - with the realisation of identified synergies related to purchasing, improved efficiency and reduced costs as well as increased sales - are proceeding according to plan and have begun to have a positive impact on earnings in various parts of the Group during the quarter. The measures initiated in the Group's operations in France during the second auarter with the aim of reversing the operational and earnings trends had a positive impact on the earnings performance for this quarter. The Group is also continually carrying out various other sales activities and measures to increase efficiency and implement cost adaptations in several different areas over the short and the long term.
Profit after financial items totalled MSEK 167 (73). Earnings were impacted by non-recurring items of MSEK-22 (-21), primarily pertaining to acquisition and integration costs. Profit after financial items excluding non-recurring items amounted to MSEK 189 (94). The Group's financial expenses were impacted by higher interest expenses due to increased debt incurred to partially finance the acquisition of HMY and other costs during the quarter pertaining to currency effects and financial reporting in hyperinflationary economies
Profit after tax amounted to MSEK 99 (50). Earnings per share before and after dilution totalled SEK 0.36 (0.19).
Operating profit for the full reporting period amounted to MSEK 466 (380). corresponding to an operating margin of 5.0 percent (7.9). Earnings were impacted by non-recurring items of MSEK -116 (-21), primarily pertaining to acquisition and integration costs in conjunction with the acquisition of HMY. Operating profit excluding these non-recurring items totalled MSEK 582 (401), corresponding to an operating margin of 6.2 percent (8.3). EBITDA excluding non-recurring items totalled MSEK 953 (589).


(adjusted for non-recurring items)

Operating profit per quarter (left-hand scale)
Operating margin rolling four quarters (right-hand scale)
1) Non-recurring items in 2022 consisted mainly of costs relating to transformation work under ITAB's One ITAB strategy. Non-recurring items for 2024 pertained primarily to acquisition costs in conjunction with the acquisition of HMY. Non-recurring items for 2025 pertain primarily to acquisition and integration costs in conjunction with the acquisition of HMY.



1) Comparative periods in 2022 have not been restated with regard to Discontinued Operations.
Increased sales of ITAB's technical solutions for loss prevention, such as smart gates and self-checkouts, during the nine-month reporting period had a positive impact on the gross margin, although the total share of sales of technical solutions is lower for the new Group than it was prior to the merger with HMY. Compared with the preceding year, the new Group also faces strong comparative figures for both HMY and ITAB, which in the first six months of 2024 reported its highest-ever operating margin for a first halfyear to date. As part of the integration of ITAB and HMY, the coordination of purchasing and sales and measures to improve efficiency have started to have a positive impact on earnings.
During the second quarter, the Group initiated a number of measures in France with the aim of reversing the operational and earnings trends after a number of operational problems related to inadequate quality and profitability were identified after the merger of ITAB and HMY. These measures began to take effect in the third quarter, and longer-term measures are now being implemented in the French operations. The Group is also continually carrying out various other sales activities and measures to increase efficiency and implement cost adaptations in different areas.
Profit after financial items totalled MSEK 288 (357). Earnings were impacted by non-recurring items of MSEK-119 (-21), mainly pertaining to acquisition and integration costs and the early repayment of previous bank loans in conjunction with the acquisition of HMY. Profit after financial items excluding these non-recurring items amounted to MSEK 407 (378). The Group's financial expenses were impacted by higher interest expenses due to increased debt incurred to partially finance the acquisition of HMY and other costs during the period pertaining to currency effects and financial reporting in hyperinflationary economies.
Profit after tax amounted to MSEK 161 (250). Earnings per share before and after dilution totalled SEK 0.56 (1.09)
See Note 8 on page 15 for summary pro forma combined financial information for the ITAB Group including HMY per guarter for 2025 and 2024.
Cash flow from operating activities amounted to MSEK-9 (160) for the third quarter and MSEK -36 (301) for the full reporting period. Cash flow during the guarter was primarily impacted by higher accounts receivable. The last couple months of the third quarter are seasonally strong for the Group's project-based operations, which has resulted in a gradual buildup of accounts receivable. Cash conversion for the past 12-month period amounted to 29 percent.
Net debt on the balance sheet date on 30 September 2025 excluding lease liabilities amounted to MSEK 3.070 (-392). Net debt including lease liabilities amounted to MSEK 3.726 (129).
The Group's cash and cash equivalents, including granted unutilised credits, amounted to MSEK 1.129 (2.235) on the balance sheet date on 30 September 2025. The equity/assets ratio was 33 percent (59).
The Group's net investments/divestments in the third guarter amounted to MSEK 58 (35), of which MSEK 0 (-3) was attributable to corporate acquisitions/divestments. For the full reporting period, the Group's net investments amounted to MSEK 1,672 (96), of which MSEK 1,463 (-17) net was attributable to corporate acquisitions/divestments.
The average number of employees was 5,251 (2,548) for the third guarter and 5.022 (2.537) for the full reporting period.
The Parent Company ITAB Shop Concept AB's operations mainly consist of Group-wide functions. The Parent Company's net sales pertain to revenue. from subsidiaries and amounted to MSEK 72 (50) for the third quarter and MSEK 169 (153) for the reporting period. Profit after financial items totalled MSEK 265 (-5) for the augrter and MSEK 269 (31) for the reporting period. Profit includes dividends from subsidiaries of MSEK 268 (0) for the auarter and MSEK 298 million (65) for the reporting period as well as impairment of shares and receivables in subsidiaries of MSEK 0 (-1) for the quarter and MSEK 0 (-5) for the reporting period.
On 25 September 2024, ITAB gareed to acquire Financière HMY for a cash consideration of MEUR 320 on a cash and debt free basis. The transaction was conditional upon signing of a final and definitive share purchase agreement, necessary regulatory approvals as well as other customary closing conditions. With a final and definitive share purchase agreement entered into on 5 December 2024 and the other conditions for the transaction fulfilled, the acquisition was completed on 31 January 2025. The purchase consideration was paid in connection with the closing of the transaction. HMY is consolidated in the ITAB Group as of 1 February 2025.
In the second quarter, ITAB acquired the remaining 82 percent of the shares in Signatrix GmbH, a technology and retail Al startup, which thereby became a wholly owned subsidiary. In addition, all shares in the subsidiary La Fortezza Asia Sdn Bhd in Malaysia were divested during the quarter. Refer to Note 2 on page 12 for information.
The Group's significant risks and uncertainties include strategic risks, operational risks, financial risks, compliance and regulatory risks, and sustainability risks. For a more detailed account of the Group's significant risks and risk management, refer to pages 73-77 in ITAB's Annual Report for 2024. The Group's key financial risks are also described in more detail in Note 4 on pages 101-102 in the Annual Report. The risks that are most prominent from a short-term perspective are risks and assessments regarding the integration of HMY, the impact of inflation and the economic climate on customers and suppliers and the continued impact of the changed global geopolitical conditions, with potential supply chain disruptions, possible trade barriers and persistently high prices for raw materials and energy.
The preparation of this interim report requires management to make assessments and estimates as well as assumptions that affect the application of the accounting policies and the reported amounts of assets, liabilities, revenue and expenses. The actual outcome may deviate from these estimates and judgements. Critical assessments and sources of uncertainty in estimates when preparing this interim report are the same as in the most recent Annual Report

There have been no transactions between ITAB Shop Concept AB and related parties that have significantly affected the company's position and results during the reporting period.
In mid-October, the Board of Directors appointed Björn Borgman as the new President & CEO of ITAB Group, effective 1 May 2026, ITAB's current CEO, Andréas Elgaard, who announced his resignation at the end of July 2025, will leave ITAB on 6 January 2026. The Board of Directors has therefore appointed Glauco Frascaroli as interim President & CEO from 7 January 2026 until Björn Borgman assumes his role.
In late October, Andreas Helmersson was also appointed as the new CFO of ITAB effective no later than 1 November 2025. Andreas Helmersson has served as Interim CFO since 11 June 2025 and will now succeed Ulrika Beramo Sköld as permanent CFO.
No other significant events for the Group have taken place after the end of the reporting period.
Translation from the Swedish original
To the Board of Directors of ITAB Shop Concept AB (publ) Corp. Reg. No.: 556292-1089
We have reviewed the condensed interim financial information (interim report) for ITAB Shop Concept AB (publ) as of 30 September 2025 and the nine-month period then ended. The Board of Directors and the CEO are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
We have conducted our review in accordance with the International Standard on Review Engagements Review of Interim Financial Statements Performed by the Independent Auditor of the Entity (ISRE 2410). A review consists of making inquiries, primarily to persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review has a different focus and a substantially more limited scope compared with the focus and scope of an audit conducted in accordance with the International Standards on Auditing and other generally accepted auditing standards.
The procedures performed in a review do not enable us to obtain a level of assurance that would make us aware of all significant circumstances that might be identified in an audit. Consequently, the conclusion expressed on the basis of a review does not provide the same level of assurance as a conclusion expressed on the basis of an audit.
Based on our review, nothing has come to our attention that causes us to believe that the interim report for the Group has not, in all material aspects, been compiled in accordance with IAS 34 and the Swedish Annual Accounts Act, and the interim report for the Parent Company, in accordance with the Swedish Annual Accounts Act.
Jönköping, 30 October 2025
Ernst & Young AB
Franz Lindström
Authorised Public Accountant
4-8%
Average growth in net sales (CAGR) of 4-8 percent per annum over a business cycle. Growth is to be achieved by sustainable organic growth and strategic acquisitions.
Outcome for 2024: +8 percent
7-9% EBIT marain
Average EBIT margin (operating profit in relation to net sales) of 7-9 percent over a business cycle.
Outcome for 2024: 7.0 percent
Cash conversion
Average cash conversion ratio (operational cash flow in relation to operating profit before depreciation and amortisation) of at least 80 percent over a business cycle.
Outcome for 2024: 88 percent
Proportion of profit after tax
Dividends over a longer period should follow the result and correspond to at least 30 percent of the Group's profit after tax. However, dividends will be adjusted to the Group's investment requirements and any share repurchase program.
Outcome for 2024: No dividend for 2024

| (MSEK) | Note | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|---|
| Revenue from contracts with customers | 3 | 3,297 | 1,553 | 9,358 | 4,814 | 11,129 | 6,585 |
| Costs of goods sold | -2,494 | -1,137 | -7,061 | -3,424 | -8,365 | -4,728 | |
| Gross profit | 803 | 416 | 2,297 | 1,390 | 2,764 | 1,857 | |
| Selling expenses | -415 | -243 | -1,245 | -731 | -1,514 | -1,000 | |
| Administrative expenses | -177 | -102 | -573 | -277 | -672 | -376 | |
| Other operating income and expenses | 9 | -2 | -13 | -2 | -33 | -22 | |
| Operating profit | 220 | 69 | 466 | 380 | 545 | 459 | |
| Financial income | 4 | 6 | 18 | 20 | 31 | 49 | |
| Financial expenses | 4 | -57 | -2 | -196 | -43 | -207 | -70 |
| Profit after financial items | 167 | 73 | 288 | 357 | 369 | 438 | |
| Tax expenses | -68 | -23 | -127 | -107 | -138 | -118 | |
| Net profit for the period – Continuing Operations | 99 | 50 | 161 | 250 | 231 | 320 | |
| Discontinued Operations – ITAB Rus JSC | |||||||
| Profit from Discontinued Operations, net after tax | 2 | – | – | – | 1 | – | 1 |
| Net profit for the period | 99 | 50 | 161 | 251 | 231 | 321 | |
| Net profit for the period attributable to: | |||||||
| Parent Company shareholders | 91 | 43 | 143 | 238 | 216 | 311 | |
| Non-controlling interests | 8 | 7 | 18 | 13 | 15 | 10 | |
| Depreciation and amortisation for the period amount to | 127 | 64 | 371 | 188 | 437 | 254 | |
| Tax expenses for the period account for | 41% | 32% | 44% | 30% | 37% | 27% | |
| Earnings per share before dilution, SEK | 0.36 | 0.19 | 0.56 | 1.09 | 0.85 | 1.38 | |
| Earnings per share after dilution, SEK | 5.6 | 0.36 | 0.19 | 0.56 | 1.09 | 0.85 | 1.37 |
| Average number of ordinary shares outstanding, thousands | 5, 6 | 255,276 | 221,200 | 254,248 | 218,073 | 252,974 | 226,184 |
| Average number of ordinary shares outstanding after dilution, thousands | 5, 6 | 255,276 | 222,426 | 254,248 | 219,299 | 252,974 | 227,410 |
| Number of ordinary shares outstanding, thousands | 5, 6 | 255,276 | 239,740 | 255,276 | 239,740 | 255,276 | 253,221 |

| (MSEK) | Note | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|---|
| Net profit for the period | 99 | 50 | 161 | 251 | 231 | 321 | |
| Other comprehensive income | |||||||
| Items that will not be reclassified to the income statement | |||||||
| Revaluation of defined-benefit pension commitments | – | – | – | – | -1 | -1 | |
| Tax relating to items not to be reclassified | – | – | – | – | 0 | 0 | |
| – | – | – | – | -1 | -1 | ||
| Items that may be reclassified to the income statement | |||||||
| Translation differences | 1 | -13 | -31 | -100 | 73 | -33 | 140 |
| Hedging of net investments, net | 4 | 7 | 0 | -8 | -5 | -11 | -8 |
| Cash flow hedges, net | 4 | 15 | -10 | -21 | -14 | -9 | -2 |
| Tax on items that may be reclassified | -4 | 2 | 6 | 4 | 4 | 2 | |
| 5 | -39 | -123 | 58 | -49 | 132 | ||
| Total other comprehensive income after tax | 5 | -39 | -123 | 58 | -50 | 131 | |
| Comprehensive income for the period | 104 | 11 | 38 | 309 | 181 | 452 | |
| Comprehensive income for the period attributable to: | |||||||
| Parent Company shareholders | 96 | 8 | 38 | 294 | 177 | 433 | |
| Non-controlling interests | 8 | 3 | 0 | 15 | 4 | 19 |
| (MSEK) | Note | 30 Sep 2025 | 30 Sep 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| Assets | ||||
| Non-current assets | ||||
| Intangible assets | ||||
| Goodwill | 3,803 | 1,819 | 1,844 | |
| Other intangible assets | 1,247 | 182 | 220 | |
| 5,050 | 2,001 | 2,064 | ||
| Property, plant and equipment | 1,941 | 1,182 | 1,250 | |
| Deferred tax assets | 184 | 79 | 93 | |
| Financial assets | 73 | 114 | 140 | |
| Total non-current assets | 7,248 | 3,376 | 3,547 | |
| Current assets | ||||
| Inventories | 1,588 | 886 | 799 | |
| Current receivables | 3,498 | 1,227 | 1,222 | |
| Cash and cash equivalents | 516 | 949 | 1,513 | |
| Total current assets | 5,602 | 3,062 | 3,534 | |
| Total assets | 12,850 | 6,438 | 7,081 |
| (MSEK) | Note | 30 Sep 2025 | 30 Sep 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| Equity and liabilities | ||||
| Equity attributable to Parent Company shareholders | 5, 6 | 4,170 | 3,701 | 4,128 |
| Non-controlling interests | 134 | 130 | 134 | |
| Deferred tax liabilities | 297 | 38 | 44 | |
| Other non-current liabilities | 4 | 3,846 | 991 | 1,050 |
| Current liabilities | 4 | 4,403 | 1,578 | 1,725 |
| Total equity and liabilities | 12,850 | 6,438 | 7,081 | |
| Interest-bearing net debt | 3,726 | 129 | -384 | |
| Interest-bearing net debt excl. lease liabilities | 3,070 | -392 | -969 |
| (MSEK) | Note | Share capital | Other contributed capital |
Other reserves 1) | Profit brought forward |
Attributable to Parent Company shareholders |
Attributable to non-controlling interests |
Total equity |
|---|---|---|---|---|---|---|---|---|
| Equity as of 1 January 2024 | 93 | 1,093 | 103 | 1,760 | 3,049 | 159 | 3,208 | |
| Net profit for the period | 238 | 238 | 13 | 251 | ||||
| Other comprehensive income | 56 | 56 | 2 | 58 | ||||
| Comprehensive income January−September 2024 | 56 | 238 | 294 | 15 | 309 | |||
| Dividends | -161 | -161 | -15 | -176 | ||||
| Acquisition of non-controlling interests | 2 | 18 | 18 | -29 | -11 | |||
| Share incentive program | 6 | 2 | 2 | 2 | ||||
| Repurchase of own ordinary shares | 5 | -45 | -45 | -45 | ||||
| Bonus issue | 5 | 1 | -1 | 0 | 0 | |||
| Cancellation of ordinary shares | 5 | -1 | 1 | 0 | 0 | |||
| New share issue of ordinary shares | 6 | 10 | 534 | 544 | 544 | |||
| Equity as of 30 September 2024 | 103 | 1,629 | 159 | 1,810 | 3,701 | 130 | 3,831 | |
| Net profit for the period | 73 | 73 | -3 | 70 | ||||
| Other comprehensive income | 67 | -1 | 66 | 7 | 73 | |||
| Comprehensive income October−December 2024 | 67 | 72 | 139 | 4 | 143 | |||
| Share incentive program | 6 | 1 | 1 | 1 | ||||
| New share issue of ordinary shares | 6 | 6 | 281 | 287 | 287 | |||
| Equity as of 31 December 2024 | 109 | 1,911 | 226 | 1,882 | 4,128 | 134 | 4,262 | |
| Equity as of 1 January 2025 | 109 | 1,911 | 226 | 1,882 | 4,128 | 134 | 4,262 | |
| Net profit for the period | 143 | 143 | 18 | 161 | ||||
| Other comprehensive income | -105 | -105 | -18 | -123 | ||||
| Comprehensive income January−September 2025 | -105 | 143 | 38 | 0 | 38 | |||
| Dividends | -29 | -29 | ||||||
| Acquisition and divestment partly owned companies | 2 | 29 | 29 | |||||
| Share incentive program | 6 | -7 | -10 | -17 | -17 | |||
| Sale of own ordinary shares | 6 | 24 | 24 | 24 | ||||
| Issue costs | 6 | -3 | -3 | -3 | ||||
| Equity as of 30 September 2025 | 109 | 1,901 | 121 | 2,039 | 4,170 | 134 | 4,304 |
1) Other reserves consist of translation reserve and hedging reserve.

| (MSEK) | Note | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|---|
| Operating profit | 220 | 69 | 466 | 380 | 545 | 459 | |
| Interest paid and received, tax and adjustments for items not included in the cash flow | 57 | 34 | 194 | 139 | 249 | 194 | |
| Cash flow from operating activities before change in working capital | 277 | 103 | 660 | 519 | 794 | 653 | |
| Change in working capital | |||||||
| Change in inventories | -44 | -17 | -178 | -93 | -114 | -29 | |
| Change in operating receivables | -288 | 87 | -560 | -218 | -513 | -171 | |
| Change in operating liabilities | 46 | -13 | 42 | 93 | 120 | 171 | |
| Cash flow from change in working capital | -286 | 57 | -696 | -218 | -507 | -29 | |
| Cash flow from operating activities | -9 | 160 | -36 | 301 | 287 | 624 | |
| Investing activities | |||||||
| Acquisition/divestment of companies and operations | 2 | 0 | 3 | -1,463 | 17 | -1,448 | 32 |
| Other net investments | -58 | -38 | -209 | -113 | -272 | -176 | |
| Cash flow from investing activities | -58 | -35 | -1,672 | -96 | -1,720 | -144 | |
| Cash flow after investing activities | -67 | 125 | -1,708 | 205 | -1,433 | 480 | |
| Financing activities | |||||||
| New share issue of ordinary shares | 6 | – | 544 | – | 544 | 287 | 831 |
| Dividends to shareholders | – | – | – | -161 | – | -161 | |
| Dividends to non-controlling interests | -3 | -15 | -29 | -15 | -29 | -15 | |
| Repurchase of ordinary shares | – | – | – | -45 | – | -45 | |
| Repayment of lease liabilities | -44 | -31 | -126 | -96 | -158 | -128 | |
| Cash flow from other financing activities | 162 | -32 | 848 | -73 | 871 | -50 | |
| Cash flow from financing activities | 115 | 466 | 693 | 154 | 971 | 432 | |
| Cash flow for the period | 48 | 591 | -1,015 | 359 | -462 | 912 | |
| Cash and cash equivalents at the start of the period | 422 | 366 | 1,513 | 578 | 949 | 578 | |
| Translation differences on cash and cash equivalents | 46 | -8 | 18 | 12 | 29 | 23 | |
| Cash and cash equivalents at the end of the period | 516 | 949 | 516 | 949 | 516 | 1,513 | |
| Cash flow from operating activities per share, SEK | -0.03 | 0.73 | -0.14 | 1.38 | 1.14 | 2.76 |
| (MSEK) | Note | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Net sales 1) | 72 | 50 | 169 | 153 | 198 | |
| Costs of goods sold | -9 | -1 | -20 | -18 | -24 | |
| Gross profit | 63 | 49 | 149 | 135 | 174 | |
| Selling expenses | -31 | -48 | -97 | -87 | -140 | |
| Administrative expenses | -31 | -7 | -109 | -48 | -63 | |
| Other operating income and expenses | -4 | 0 | -6 | 1 | -1 | |
| Operating profit | -3 | -6 | -63 | 1 | -30 | |
| Profit from participations in Group | ||||||
| companies | 268 | 0 | 298 | 60 | 83 | |
| Financial income and expenses | 4 | 0 | 1 | 34 | -30 | -46 |
| Profit after financial items | 265 | -5 | 269 | 31 | 7 | |
| Year-end appropriations | – | – | – | – | 40 | |
| Profit before tax | 265 | -5 | 269 | 31 | 47 | |
| Tax expenses for the period | 0 | 1 | 2 | 2 | 5 | |
| Net profit for the period | 265 | -4 | 271 | 33 | 52 |
1) Pertains to revenue from subsidiaries.
| (MSEK) | Note | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Net profit for the period | 265 | -4 | 271 | 33 | 52 | |
| Other comprehensive income | – | – | – | – | – |
Comprehensive income for the period 265 -4 271 33 52
| (MSEK) | Note | 30 Sep 2025 | 30 Sep 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| Assets | ||||
| Non-current assets | ||||
| Property, plant and equipment | 3 | 3 | 3 | |
| Financial assets | 5,558 | 2,047 | 2,096 | |
| Deferred tax assets | 21 | 19 | 21 | |
| Total non-current assets | 5,582 | 2,069 | 2,120 | |
| Current assets | ||||
| Current receivables | 663 | 167 | 181 | |
| Cash and bank balance | 0 | 653 | 1,231 | |
| Total current assets | 663 | 820 | 1,412 | |
| Total assets | 6,245 | 2,889 | 3,532 | |
| Equity and liabilities | ||||
| Equity | ||||
| Restricted equity | 116 | 110 | 116 | |
| Non-restricted equity | 2,529 | 1,953 | 2,254 | |
| Total equity | 5, 6 | 2,645 | 2,063 | 2,370 |
| Non-current liabilities | 3,046 | 563 | 566 | |
| Current liabilities | 554 | 263 | 596 | |
| Total equity and liabilities | 6,245 | 2,889 | 3,532 |

ITAB applies the International Financial Reporting Standards as adopted by the EU (IFRS® Accounting Standards). This interim report has been prepared in accordance with IAS 34 Interim Financial Reporting, relevant sections of the Swedish Annual Accounts Act, and the Swedish Corporate Reporting Board's recommendation RFR 1 Supplementary Accounting Rules for Groups and RFR 2 Accounting for Legal Entities. The accounting policies applied correspond with the accounting policies used in the preparation of the most recent Annual Report.
Argentina's economy is considered to have been in a state of hyperinflation since 1 July 2018 Following the devaluation of the Argentinian peso in autumn 2023, the financial statements for ITAB's subsidiary in Argentina have been adjusted to correct for the effects of inflation in accordance with IAS 29 Financial Reporting in Hyperinflationary Economies. Refer to Note 35 in ITAB's Annual Report for 2024 for further information.
The adjustment for inflation was made in accordance with the Argentinian consumer price index (National CPI). The forecast base consumer price index at 30 September 2025 was 9,193.2. The consumer price adjustment index at 30 September 2024 was 7,124.4. To hedge monetary assets against inflation, long-term investments have been made in an amount corresponding to MSEK 44. These are recognised at fair value through net financial items in the income statement.
Following the acquisition of HMY, the ITAB Group also includes companies in Turkey. Turkey is considered a hyperinflationary economy and is reported in the same manner as Argentina. Turkey's consumer price index at 30 September 2025 was 3,367.22, and on initial recognition in ITAB on 1 February 2025, the consumer price index was 2,819.65.
On 25 September 2024, ITAB agreed to acquire Financière HMY for a cash consideration of MEUR 320 on a cash and debt free basis. HMY is a leading European supplier of shop fittings, checkouts and store design to the retail industry, primarily in Europe, South America and the Middle East. The aim of the acquisition is to strengthen ITAB's position and complement the Group's current offering. The acquisition was financed with a combination of new debt and equity. The transaction was conditional upon signing of a final and definitive share purchase agreement, necessary regulatory approvals as well as other customary closing conditions. With a final and definitive share purchase agreement entered into on 5 December 2024 and the other conditions for the transaction fulfilled, the acquisition was completed on 31 January 2025. The purchase consideration was paid in connection with the closing of the transaction. HMY is consolidated in the ITAB Group as of 1 February 2025. Expenses in connection with the transaction are reported on an ongoing basis as costs in profit or loss and are included in reported non-recurring items.
Preliminary fair values of acquired assets and liabilities, purchase considerations and the impact on the Group's cash and cash equivalents according to preliminary acquisition analyses are presented in the table. Goodwill arising in the transaction primarily comprises the value of expected synergies and the value of the employees. Final payment of the purchase consideration is expected to take place in the first quarter of 2026.
Refer also to Note 8 on page 15 for pro forma combined financial information for the ITAB Group including HMY for 2024.
In May 2025, ITAB acquired the remaining 82 percent of the shares in Signatrix GmbH (see Acquisitions in 2024 below). The company is consolidated in the ITAB Group as of June 2025. The impact on the Group's cash and cash equivalents on the acquisition date was MSEK 0.
In connection with the restructurings in the Group, ITAB sold 100 percent of its shares in the company La Fortezza Asia Sdn Bhd in Malaysia through a subsidiary in April 2025. On the divestment date, the company had seven employees. The effect on earnings including accumulated currency translation differences amounted to MSEK -1 and was recognised as a non-recurring item in the second quarter of 2025. The divestment had an impact of MSEK 1 on cash flow in the quarter.
| HMY Group on the acquisition date | Preliminary fair values, MSEK |
|---|---|
| Intangible assets | 972 |
| Property, plant and equipment | 948 |
| Deferred tax liabilities | 92 |
| Financial assets | 8 |
| Inventories | 671 |
| Accounts receivable | 1,315 |
| Other current assets | 895 |
| Deferred tax liabilities | -270 |
| Non-current liabilities incl. provisions and lease liabilities | -2,380 |
| Current liabilities incl. lease liabilities | -2,498 |
| Net identifiable assets and liabilities | -247 |
| Non-controlling interests | -28 |
| Group goodwill | 2,024 |
| Preliminary purchase consideration on a cash and | |
| debt free basis | 1,749 |
| Less net cash and cash equivalents in the acquired | |
| companies | -285 |
| Impact on the Group's cash and cash equivalents | |
| on the acquisition date | 1,464 |
At the start of May 2024, ITAB's Italian subsidiary La Fortezza S.p.A. exercised its right to acquire the minority holding of 19 percent of the shares in its subsidiary Imola Retail Solution S.r.l. in accordance with the original acquisition agreement from October 2020. The purchase consideration for the outstanding minority holding amounted to approximately MEUR 1. The entity approach is applied for acquisitions, which means that all assets and liabilities as well as income and expenses are included in their entirety at the time of the initial acquisition, even for partly owned subsidiaries, and no further goodwill is therefore linked to the acquisition. The difference between valued non-controlling interests prior to acquisition and the purchase consideration is recognised directly in equity attributable to Parent Company shareholders. Cash flow from investing activities in the second quarter was impacted in an amount of MSEK -12.
Cash flow for the second quarter was also impacted by MSEK -23 pertaining to an investment in a minority holding of approximately 18 percent of
the shares in Signatrix GmbH, a technology and retail AI startup. Since 2022, Signatrix and ITAB have together created frictionless security deterrents that reduce thefts and shrinkage for the retail sector.
In connection with restructurings in the Group, ITAB sold 100 percent of its shares in the company Nuco Sourcing (HK) Co Ltd in Hong Kong, with a subsidiary in Shenzhen, China, through a subsidiary in December 2024. On the divestment date, the Nuco Group had just over 65 employees. The purchase consideration amounted to MSEK 25. The effect on earnings including accumulated currency translation differences amounted to MSEK -16 and was recognised as a non-recurring item in the fourth quarter. The divestment had an impact of MSEK 15 on cash flow in the fourth quarter.
| Nuco Sourcing on the divestment date | Fair value, MSEK |
|---|---|
| Property, plant and equipment | 4 |
| Inventories | 16 |
| Accounts receivable | 13 |
| Other current assets | 4 |
| Cash and cash equivalents | 10 |
| Current liabilities | -6 |
| Profit from divestment | -16 |
| Consideration received | 25 |
| Less: Cash and cash equivalents on divestment date | -10 |
| Impact on the Group's cash and cash equivalents | 15 |
The Group's Russian subsidiary, ITAB Rus JSC, has been recognised as Discontinued Operations in accordance with IFRS 5 since 2022. The discontinuation of the operations was completed on 27 March 2024 through the divestment of all shares in the subsidiary. The purchase consideration amounted to MSEK 52. Since the Russian company was recognised as Discontinued Operations, only the line item Discontinued Operations in the consolidated income statement was impacted due to this divestment. Cash flow for 2024 was positively impacted in an amount of MSEK 52, of which MSEK 49 in the second quarter and MSEK 3 in the third quarter. For more information, refer to Note 5 in ITAB's Annual Report for 2024.

Revenue recognition takes place when the Group satisfies a performance obligation by transferring promised goods and the customer gains control of the asset. This normally takes place on delivery in accordance with applicable delivery terms. In the case of concept sales where a service assignment is included, revenue recognition for the projects takes place over time. The projects are primarily short-term projects.
The largest customer accounts for approximately 8 percent of external sales, and none of the ITAB Group's other customers account for more than 5 percent of external sales.
| Sales by customer group 1) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Grocery | 1,653 | 913 | 4,760 | 2,688 | 5,755 | 3,683 |
| Home Improvements | 337 | 143 | 888 | 546 | 1,152 | 810 |
| Fashion | 450 | 172 | 1,122 | 510 | 1,256 | 644 |
| Other customer groups | 857 | 325 | 2,588 | 1,070 | 2,966 | 1,448 |
| Total | 3,297 | 1,553 | 9,358 | 4,814 | 11,129 | 6,585 |
| Sales by geographic area 2) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Southern Europe | 1,496 | 372 | 4,309 | 1,053 | 4,736 | 1,480 |
| Northern Europe | 306 | 335 | 1,115 | 1,300 | 1,562 | 1,747 |
| Central Europe | 485 | 316 | 1,281 | 940 | 1,652 | 1,311 |
| UK & Ireland | 266 | 192 | 748 | 535 | 929 | 716 |
| Eastern Europe | 245 | 187 | 744 | 478 | 933 | 667 |
| Rest of the World | 499 | 151 | 1,161 | 508 | 1,317 | 664 |
| Total | 3,297 | 1,553 | 9,358 | 4,814 | 11,129 | 6,585 |
1) The customer groups are divided according to the industries in which the customers operate. Other customer groups largely consist of distributors, consumer electronics, pharmacies and health/beauty. 2) Southern Europe consists mainly of Italy, France, Spain and Portugal. Northern Europe consists of the Nordic countries. Central Europe's largest markets are Germany, the Netherlands and Czechia. Eastern Europe's largest markets are the Baltic countries, Poland, Romania, Lithuania and Turkey. Rest of the World comprises all countries outside Europe, with Australia, Argentina, Saudi Arabia, Brazil, Chile and Peru accounting for just over 50 percent of sales.
ITAB has derivative instruments measured at fair value. The derivative instruments consist of currency derivatives and interest rate derivatives and are used for hedging purposes. These derivative instruments are classified in level 2 in accordance with IFRS 13 and fair value is calculated through discounted future cash flows according to the terms of the contracts and maturity dates, with all variables, such as discount rates and exchange rates, taken from market quotations for calculations.
The fair value of the derivative instruments for hedging purposes is recognised as a change in other comprehensive income. Any ineffectiveness is recognised immediately in net financial items in the income statement. In the first quarter of 2024, a reduction of MSEK 1 in financial expenses was recognised, pertaining to hedges that were deemed ineffective.
The ITAB Group also holds bonds not used for hedging purposes. These are measured at fair value and the change is recognised in net financial items in the income statement.
Carrying amount is considered to be a reasonable estimate of fair value for all financial assets and liabilities. No financial assets and liabilities have been moved between the valuation categories and the valuation techniques are unchanged during the year. For other information, refer to the latest Annual Report.

On 28 September 2023, ITAB initiated a share buyback program with a maximum purchase amount of MSEK 50. The buyback program ran from 29 September 2023 until 22 March 2024, when the maximum amount for share repurchases of MSEK 50 was reached. A total of 3,079,659 ordinary shares were repurchased within the framework of the program, of which 541,748 shares were repurchased in 2023 and 2,537,911 shares in 2024.
The purpose of the buyback program was to optimise the capital structure with the aim of reducing ITAB's share capital by cancelling repurchased ordinary shares. In accordance with the Annual General Meeting's (AGM) decision on 15 May 2024, the share capital was subsequently reduced by SEK 1,284,218 through the cancellation of 3,079,659 repurchased ordinary shares. In order to restore the share capital, the AGM simultaneously resolved to increase the company's share capital by SEK 1,284,218 through a bonus issue without issuing new shares by transferring the amount from the company's non-restricted equity. Following the cancellation of ordinary shares and the bonus issue, the company's restricted equity and share capital were unchanged.
The 2022 AGM resolved on a long-term incentive program for key individuals (LTIP 2022) extending from June 2022 until June 2025. The program ended in the second quarter of 2025. As a result, 2,054,985 Class C shares were converted to ordinary shares, and 1,043,671 ordinary shares were thereafter conveyed to the participants and the remaining 1,011,314 ordinary shares were conveyed on Nasdaq Stockholm to cover part of the costs for the program.
The 2025 AGM resolved on a new long-term incentive program for key individuals (LTIP 2025) that will be implemented during the year.
The Group and the Parent Company recognised LTIP 2022 in accordance with IFRS 2 Share-based Payment. For information about LTIP 2022, see Note 8 of ITAB's Annual Report for 2024.
On 26 September 2024, ITAB's Board of Directors resolved to carry out a directed share issue of a total of 38,200,000 ordinary shares at a subscription price of SEK 22.70 per share, whereby ITAB raised approximately MSEK 867 before transaction costs. The subscription price corresponded to a discount of approximately 9.9 percent in relation to the closing price of the ITAB share on Nasdaq Stockholm on 25 September 2024 and was determined through an accelerated bookbuilding procedure. The issue was oversubscribed and a large number of Swedish and international institutional investors participated in the directed share issue including Handelsbanken Funds, Nordea Funds, Third AP Fund, Fourth AP Fund and Alcur, as well as certain existing shareholders. The purpose of the directed share issue was to partly finance the acquisition of HMY, along with securing new long-term credit facilities.
24,719,827 of the newly issued shares were issued based on the Board's authorisation from the AGM held on 15 May 2024 and the remaining 13,480,173 shares were issued following subsequent approval at the Extraordinary General Meeting held on 21 October 2024. As of 31 December 2024, a total of MSEK 831 had been provided to the company in issue proceeds after transaction costs, of which MSEK 16 is share capital.
At 30 September 2025, ITAB held no ordinary shares in treasury. All 2,345,015 Class C shares were held in treasury.
| Number of shares after dilution | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|
| Number of ordinary shares outstanding at the start of the period | 255,275,518 | 215,020,533 | 253,220,533 | 217,558,444 | 217,558,444 |
| Conversion of Class C shares to ordinary shares 1) | – | – | 2,054,985 | – | – |
| New share issue of ordinary shares | – | 24,719,827 | – | 24,719,827 | 38,200,000 |
| Repurchase of ordinary shares 2) | – | – | – | -2,537,911 | -2,537,911 |
| Number of ordinary shares outstanding at the end of the period | 255,275,518 | 239,740,360 | 255,275,518 | 239,740,360 | 253,220,533 |
| Effect of LTIP 2022 | – | 1,225,838 | – | 1,225,838 | 1,225,838 |
| Number of ordinary shares outstanding after dilution | 255,275,518 | 240,966,198 | 255,275,518 | 240,966,198 | 254,446,371 |
| Average number of ordinary shares outstanding | 255,275,518 | 221,200,490 | 254,248,026 | 218,072,839 | 226,183,845 |
| Average number of ordinary shares outstanding after dilution | 255,275,518 | 222,426,328 | 254,248,026 | 219,298,677 | 227,409,683 |
1) Pertains to the conversion of 2,054,985 Class C shares into ordinary shares in connection with the conclusion of LTIP 2022 in the second quarter of 2025. Of the converted shares, 1,043,671 ordinary shares were conveyed to the participants in LTIP 2022, and the remaining 1,011,314 ordinary shares were conveyed on Nasdaq Stockholm to cover part of the costs for the program.
2) The purpose of the buyback of ordinary shares was to optimise the capital structure with the aim of reducing ITAB's share capital by cancelling repurchased shares. Following the resolution of the AGM on 15 May 2024, the cancellation of all 3,079,659 repurchased ordinary shares was completed.

For pledged assets and contingent liabilities, refer to the Group's Annual Report for 2024 since no other major changes have taken place to date in 2025.
The acquisition of HMY was completed on 31 January 2025, and the company is consolidated in the ITAB Group as of 1 February 2025. To illustrate the financial effects of the acquisition and to facilitate comparisons with the previous year, the comparative figures per quarter and for full year 2024 as well as the first quarter of 2025 are also presented as combined financial information on a pro forma basis below. The restated financial information for 2024 has been prepared and presented in accordance with the ITAB Group's accounting policies as described in ITAB's Annual & Sustainability
Report for 2024, subject to the fact that the fair values of acquired assets and liabilities have not yet been finally determined and excluding any potential depreciation and amortisation of surplus values that may arise in connection with the acquisition of HMY. On a pro forma basis, net sales in MSEK for the combined ITAB Group increased by 8 percent in 2024 compared with 2023.
NB: All items below exclude non-recurring items. The combined financial information has not been audited.
Pro forma for the combined Group, currency-adjusted sales increased by +4 percent in the third quarter of 2025 and increased by +2 percent in the full 2025 reporting period compared with the preceding year.
| First quarter | Second quarter | Third quarter | 9 months | Fourth quarter | Full year | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pro forma 1) | Pro forma | Outcome | Pro forma | Outcome | Pro forma | Pro forma | Pro forma | Pro forma | Pro forma | |||||
| (MSEK) | Jan−Mar 2025 |
Jan−Mar 2024 |
Δ | Apr−Jun 2025 |
Apr−Jun 2024 |
Δ | Jul−Sep 2025 |
Jul−Sep 2024 |
Δ | Jan−Sep 2025 |
Jan−Sep 2024 |
Δ | Oct−Dec 2024 |
Jan−Dec 2024 |
| Revenue from contracts with customers | 3,308 | 2,847 +16% | 3,242 | 3,433 | -6% | 3,297 | 3,356 | -2% | 9,847 | 9,636 | +2% | 3,643 | 13,279 | |
| Costs of goods sold | -2,489 | -2,125 | -2,458 | -2,542 | -2,494 | -2,568 | -7,441 | -7,235 | -2,816 | -10,052 | ||||
| Gross profit | 819 | 722 +13% | 784 | 891 -12% | 803 | 788 | +2% | 2,406 | 2,401 | +0% | 827 | 3,227 | ||
| Gross margin, % | 24.8% | 25.4% | 24.2% | 25.9% | 24.4% | 23.5% | 24.4% | 24.9% | 22.7% | 24.3% | ||||
| EBITDA excl. non-recurring items 2) | 320 | 298 | +7% | 291 | 412 -29% | 369 | 344 | +7% | 980 | 1,054 | -7% | 324 | 1,377 | |
| EBITDA margin | 9.7% | 10.5% | 9.0% | 12.0% | 11.2% | 10.3% | 10.0% | 10.9% | 8.9% | 10.4% | ||||
| Adjusted EBIT excl. non-recurring items 2) and amortisation of acquisition-related assets |
209 | 186 +12% | 179 | 299 -40% | 260 | 230 +13% | 648 | 715 | -9% | 201 | 918 | |||
| Adjusted EBIT margin, % | 6.3% | 6.5% | 5.5% | 8.7% | 7.9% | 6.9% | 6.6% | 7.4% | 5.5% | 6.9% |
1) Pro forma for the combined Group including HMY for three months (January–March) in the first quarter of 2025.
2) See pages 2 and 4–5 and the consolidated income statement on page 7 for information on EBITDA and operating profit including non-recurring items for ITAB in the first, second and third quarters of 2025 and 2024 and for full year 2024. Non-recurring items for the first, second and third quarters of 2025 for the consolidated ITAB Group amounted to MSEK -55, MSEK -39 and MSEK -22, respectively, and pertained primarily to acquisition and integration costs in connection with the acquisition of HMY. Non-recurring items in ITAB for 2024 totalled MSEK -48 and pertained to acquisition costs in conjunction with the acquisition of HMY and a capital loss in conjunction with the sale of a Group company in China. Non-recurring items in HMY for 2024 totalled MSEK -19 and mainly pertained to the restructuring and discontinuation of business operations.

| Per quarter | ||||||||
|---|---|---|---|---|---|---|---|---|
| (MSEK) | Jul–Sep 2025 | Jul–Sep 2024 | Apr−Jun 2025 | Apr−Jun 2024 | Jan–Mar 2025 | Jan–Mar 2024 | Oct–Dec 2024 | Oct–Dec 2023 |
| Revenue from contracts with customers | 3,297 | 1,553 | 3,242 | 1,685 | 2,819 | 1,576 | 1,771 | 1,601 |
| Costs of goods sold | -2,494 | -1,137 | -2,458 | -1,187 | -2,109 | -1,100 | -1,304 | -1,122 |
| Gross profit | 803 | 416 | 784 | 498 | 710 | 476 | 467 | 479 |
| Selling expenses | -415 | -243 | -439 | -253 | -391 | -235 | -269 | -239 |
| Administrative expenses | -177 | -102 | -206 | -91 | -190 | -84 | -99 | -83 |
| Other operating income and expenses | 9 | -2 | -19 | -4 | -3 | 4 | -20 | -15 |
| Operating profit | 220 | 69 | 120 | 150 | 126 | 161 | 79 | 142 |
| Financial items | -53 | 4 | -72 | -7 | -53 | -20 | 2 | -5 |
| Profit after financial items | 167 | 73 | 48 | 143 | 73 | 141 | 81 | 137 |
| Tax expenses | -68 | -23 | -27 | -46 | -32 | -38 | -11 | -18 |
| Net profit for the period – Continuing Operations | 99 | 50 | 21 | 97 | 41 | 103 | 70 | 119 |
| Net profit for the period – Discontinued Operations | – | − | – | – | – | 1 | – | -5 |
| Net profit for the period | 99 | 50 | 21 | 97 | 41 | 104 | 70 | 114 |
| Net profit for the period attributable to: | ||||||||
| Parent Company shareholders | 91 | 43 | 15 | 95 | 37 | 100 | 73 | 111 |
| Non-controlling interests | 8 | 7 | 6 | 2 | 4 | 4 | -3 | 3 |
| Non-recurring items 1), MSEK | -22 | -21 | -39 | – | -55 | – | -27 | – |
| Operating profit excl. non-recurring items, MSEK | 242 | 90 | 159 | 150 | 181 | 161 | 106 | 142 |
| Operating margin excl. non-recurring items, % | 7.3 | 5.8 | 4.9 | 8.9 | 6.4 | 10.2 | 6.0 | 8.9 |
| Cash flow from operating activities, MSEK | -9 | 160 | -53 | 77 | 26 | 64 | 323 | 376 |
| Earnings per share before dilution 2, 3), SEK | 0.36 | 0.19 | 0.06 | 0.44 | 0.14 | 0.46 | 0.29 | 0.51 |
| Earnings per share after dilution 2, 3), SEK | 0.36 | 0.19 | 0.06 | 0.44 | 0.14 | 0.46 | 0.28 | 0.50 |
| Equity per share 2, 3), SEK | 16.33 | 15.44 | 15.96 | 14.64 | 16.07 | 14.95 | 16.30 | 14.01 |
| Return on equity per annum 2), % | 8.8 | 5.0 | 1.5 | 12.0 | 3.6 | 12.8 | 7.5 | 14.4 |
| Share price at the end of the period, SEK | 16.92 | 30.00 | 22.95 | 25.90 | 20.30 | 20.30 | 20.90 | 12.10 |
1) Non-recurring items for 2025 pertain primarily to acquisition and integration costs in conjunction with the acquisition of HMY. Non-recurring items for 2024 pertained to acquisition costs in conjunction with the acquisition of HMY and a capital loss of MSEK -16 in conjunction with the sale of a Group company in China in the fourth quarter.
2) Including Discontinued Operations.
3) Refer to Note 6 on page 14 for information about the number of shares after dilution.

| Rolling 12 months as of | ||||||||
|---|---|---|---|---|---|---|---|---|
| (MSEK) | 30 Sep 2025 | 30 Jun 2025 | 31 Mar 2025 | 31 Dec 2024 | 30 Sep 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
| Revenue from contracts with customers | 11,129 | 9,385 | 7,828 | 6,585 | 6,415 | 6,391 | 6,210 | 6,139 |
| Costs of goods sold | -8,365 | -7,008 | -5,737 | -4,728 | -4,546 | -4,498 | -4,414 | -4,420 |
| Gross profit | 2,764 | 2,377 | 2,091 | 1,857 | 1,869 | 1,893 | 1,796 | 1,719 |
| Selling expenses | -1,514 | -1,342 | -1,156 | -1,000 | -970 | -944 | -927 | -935 |
| Administrative expenses | -672 | -597 | -482 | -376 | -360 | -339 | -329 | -327 |
| Other operating income and expenses | -33 | -44 | -29 | -22 | -17 | -28 | -17 | -25 |
| Operating profit | 545 | 394 | 424 | 459 | 522 | 582 | 523 | 432 |
| Financial items | -176 | -119 | -54 | -21 | -28 | -48 | -54 | -47 |
| Profit after financial items | 369 | 275 | 370 | 438 | 494 | 534 | 469 | 385 |
| Tax expenses | -138 | -93 | -112 | -118 | -125 | -136 | -115 | -93 |
| Net profit for the period – Continuing Operations | 231 | 182 | 258 | 320 | 369 | 398 | 354 | 292 |
| Net profit for the period – Discontinued Operations | – | – | – | 1 | -4 | -9 | -4 | -12 |
| Net profit for the period | 231 | 182 | 258 | 321 | 365 | 389 | 350 | 280 |
| Net profit for the period attributable to: | ||||||||
| Parent Company shareholders | 216 | 168 | 248 | 311 | 349 | 376 | 337 | 270 |
| Non-controlling interests | 15 | 14 | 10 | 10 | 16 | 13 | 13 | 10 |
| Non-recurring items 1), MSEK | -143 | -142 | -103 | -48 | -21 | – | – | – |
| Operating profit excl. non-recurring items, MSEK | 688 | 536 | 527 | 507 | 543 | 582 | 523 | 432 |
| Operating margin excl. non-recurring items, % | 6.2 | 5.7 | 6.7 | 7.7 | 8.5 | 9.1 | 8.4 | 7.0 |
| Cash flow from operating activities, MSEK | 287 | 456 | 586 | 624 | 677 | 746 | 882 | 810 |
| Earnings per share before dilution 2, 3), SEK | 0.85 | 0.68 | 1.06 | 1.38 | 1.60 | 1.73 | 1.55 | 1.24 |
| Earnings per share after dilution 2, 3), SEK | 0.85 | 0.67 | 1.05 | 1.37 | 1.59 | 1.72 | 1.54 | 1.23 |
| Equity per share 2, 3), SEK | 16.33 | 15.96 | 16.07 | 16.30 | 15.44 | 14.64 | 14.95 | 14.01 |
| Return on equity per annum 2), % | 5.4 | 4.4 | 6.8 | 9.0 | 10.8 | 12.0 | 10.9 | 8.8 |
1) Non-recurring items for 2025 pertain primarily to acquisition and integration costs in conjunction with the acquisition of HMY. Non-recurring items for 2024 pertained to acquisition costs in conjunction with the acquisition of HMY and a capital loss in conjunction with the sale of a Group company in China in the fourth quarter (MSEK -16).
2) Including Discontinued Operations.
3) Refer to Note 6 on page 14 for information about the number of shares after dilution.

| Key ratios | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Revenue from contracts with customers, MSEK | 3,297 | 1,553 | 9,358 | 4,814 | 11,129 | 6,585 |
| EBITDA, MSEK | 347 | 133 | 837 | 568 | 982 | 713 |
| EBITDA margin, % | 10.5 | 8.5 | 8.9 | 11.8 | 8.8 | 10.8 |
| EBITDA excl. non-recurring items, MSEK | 369 | 154 | 953 | 589 | 1,125 | 761 |
| EBITDA margin excl. non-recurring items, % | 11.2 | 9.9 | 10.2 | 12.2 | 10.1 | 11.6 |
| Operating profit, MSEK | 220 | 69 | 466 | 380 | 545 | 459 |
| Operating margin, % | 6.7 | 4.4 | 5.0 | 7.9 | 4.9 | 7.0 |
| Operating profit excl. non-recurring items, MSEK | 242 | 90 | 582 | 401 | 688 | 507 |
| Operating margin excl. non-recurring items, % | 7.3 | 5.8 | 6.2 | 8.3 | 6.2 | 7.7 |
| Profit after financial items, MSEK | 167 | 73 | 288 | 357 | 369 | 438 |
| Profit margin, % | 5.1 | 4.7 | 3.1 | 7.4 | 3.3 | 6.7 |
| Profit after financial items excl. non-recurring items, MSEK | 189 | 94 | 407 | 378 | 515 | 486 |
| Profit margin excl. non-recurring items, % | 5.7 | 6.1 | 4.3 | 7.9 | 4.6 | 7.4 |
| Profit after tax, MSEK | 99 | 50 | 161 | 250 | 231 | 320 |
| Cash flow from operating activities, MSEK | -9 | 160 | -36 | 301 | 287 | 624 |
| Cash conversion, % | N/A | 121 | N/A | 53 | 29 | 88 |
| Earnings per share before dilution, SEK 1) | 0.36 | 0.19 | 0.56 | 1.09 | 0.85 | 1.38 |
| Earnings per share after dilution, SEK 1) | 0.36 | 0.19 | 0.56 | 1.09 | 0.85 | 1.37 |
| Cash flow from operating activities per share, SEK | -0.03 | 0.73 | -0.14 | 1.38 | 1.14 | 2.76 |
| Number of ordinary shares outstanding at the end of the period | 255,275,518 | 239,740,360 | 255,275,518 | 239,740,360 | 255,275,518 | 253,220,533 |
| Average number of ordinary shares outstanding | 255,275,518 | 221,200,490 | 254,248,026 | 218,072,839 | 252,973,975 | 226,183,845 |
| Average number of ordinary shares outstanding after dilution 1) | 255,275,518 | 222,426,328 | 254,248,026 | 219,298,677 | 252,973,975 | 227,409,683 |
| Share price at the end of the period, SEK | 16.92 | 30.00 | 16.92 | 30.00 | 16.92 | 20.90 |
| Balance sheet total, MSEK | 12,850 | 6,438 | 12,850 | 6,438 | 12,850 | 7,081 |
| Interest-bearing net debt, MSEK | 3,726 | 129 | 3,726 | 129 | 3,726 | -384 |
| Interest-bearing net debt excl. lease liabilities, MSEK | 3,070 | -392 | 3,070 | -392 | 3,070 | -969 |
| Equity attributable to Parent Company shareholders, MSEK | 4,170 | 3,701 | 4,170 | 3,701 | 4,170 | 4,128 |
| Equity per share, SEK | 16.33 | 15.44 | 16.33 | 15.44 | 16.33 | 16.30 |
| Equity/assets ratio, % | 33 | 59 | 33 | 59 | 33 | 60 |
| Return on equity per annum, % | 8.8 | 5.0 | 4.6 | 9.7 | 5.4 | 9.0 |
| Return on capital employed per annum, % | 10.3 | 7.2 | 7.7 | 11.5 | 7.7 | 10.6 |
| Return on total capital per annum, % | 6.9 | 5.5 | 5.3 | 8.8 | 5.4 | 8.1 |
| Interest-coverage ratio, multiple | 4.2 | 7.2 | 2.8 | 9.4 | 3.0 | 7.2 |
| Net investments, MSEK | 58 | 35 | 1,672 | 96 | 1,720 | 144 |
| Net investments excl. corporate acquisitions/divestments, MSEK | 58 | 38 | 209 | 113 | 272 | 176 |
| Average number of employees | 5,251 | 2,548 | 5,022 | 2,537 | 3,775 | 2,532 |
1) Refer to Note 6 on page 14 for information about the number of shares after dilution.

Key ratios included in this report derive primarily from the disclosure requirements according to IFRS and the Swedish Annual Accounts Act. In addition, reference is made to a number of performance measures that are not defined in the IFRS regulations or directly in the income statement or statement of financial position, with the aim of illustrating the company's profit
trend and financial position and how the company has invested its capital. These financial measures are not always calculated in the same way by all companies. The main alternative performance measures presented in this report are EBITDA, cash conversion, interest-bearing net debt and return on equity, capital employed and total capital. The reconciliation of these as well as the definitions of other key ratios can be found below.
Operating profit before depreciation, amortisation and impairment of property, plant and equipment and intangible assets. A relevant profit measure to assess the company's profit trend over time.
| (MSEK) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Operating profit | 220 | 69 | 466 | 380 | 545 | 459 |
| Depreciation and amortisation | 127 | 64 | 371 | 188 | 437 | 254 |
| EBITDA | 347 | 133 | 837 | 568 | 982 | 713 |
| Reversal of non-recurring items | 22 | 21 | 116 | 21 | 143 | 48 |
| EBITDA excl. non-recurring items | 369 | 154 | 953 | 589 | 1,125 | 761 |
Operational cash flow in relation to EBITDA
A relevant measure to assess capital efficiency. This measure is included in ITAB's financial targets.
| (MSEK) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Operational cash flow (cash flow from operating activities) | -9 | 160 | -36 | 301 | 287 | 624 |
| EBITDA | 347 | 133 | 837 | 568 | 982 | 713 |
| Cash conversion, % | N/A | 121 | N/A | 53 | 29 | 88 |
Non-current and current interest-bearing liabilities including lease liabilities less interest-bearing assets as well as cash and cash equivalents. A relevant measure to show ITAB's total loan financing. This measure is included in the covenants in ITAB's loan agreements with the company's banks.
| (MSEK) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Interest-bearing non-current liabilities | 3,676 | 947 | 3,676 | 947 | 3,676 | 998 |
| Interest-bearing current liabilities | 616 | 209 | 616 | 209 | 616 | 235 |
| Interest-bearing assets | -50 | -78 | -50 | -78 | -50 | -104 |
| Cash and cash equivalents | -516 | -949 | -516 | -949 | -516 | -1,513 |
| Interest-bearing net debt | 3,726 | 129 | 3,726 | 129 | 3,726 | -384 |
| Reversal of interest-bearing lease liabilities | -656 | -521 | -656 | -521 | -656 | -585 |
| Interest-bearing net debt excl. lease liabilities | 3,070 | -392 | 3,070 | -392 | 3,070 | -969 |
Annualised net profit for the period attributable to the Parent Company's shareholders in relation to average equity attributable to the Parent Company's shareholders. This measure shows the return on the shareholders' capital invested in the ITAB Group.
| (MSEK) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Annualised net profit attributable to Parent Company shareholders | 365 | 172 | 191 | 318 | 216 | 311 |
| Equity attributable to Parent Company shareholders | 4,170 | 3,701 | 4,170 | 3,701 | 4,170 | 4,128 |
| Average equity attributable to Parent Company shareholders | 4,122 | 3,425 | 4,111 | 3,278 | 4,029 | 3,448 |
| Return on equity, % | 8.8 | 5.0 | 4.6 | 9.7 | 5.4 | 9.0 |
Annualised profit after financial items for the period plus financial borrowing costs for the period in relation to average balance sheet total less non interest-bearing liabilities.
Relevant measure for assessing ITAB's efficiency and added value from the business.
| (MSEK) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Annualised profit after financial items plus financial borrowing costs | 877 | 342 | 592 | 533 | 553 | 508 |
| Average balance sheet total less non interest-bearing liabilities | 8,481 | 4,740 | 7,711 | 4,623 | 7,166 | 4,798 |
| Return on capital employed, % | 10.3 | 7.2 | 7.7 | 11.5 | 7.7 | 10.6 |
Annualised profit after financial items for the period plus financial borrowing costs for the period in relation to average total capital. This measure is relevant for assessing the ability to generate profit on the Group's assets regardless of financing costs.
| (MSEK) | 3 months Jul–Sep 2025 |
3 months Jul–Sep 2024 |
9 months Jan–Sep 2025 |
9 months Jan–Sep 2024 |
Rolling 12 months as of 30 Sep 2025 |
Full year Jan–Dec 2024 |
|---|---|---|---|---|---|---|
| Annualised profit after financial items plus financial borrowing costs | 877 | 342 | 592 | 533 | 553 | 508 |
| Average total capital | 12,707 | 6,207 | 11,256 | 6,055 | 10,293 | 6,260 |
| Return on total capital, % | 6.9 | 5.5 | 5.3 | 8.8 | 5.4 | 8.1 |

| Performance measure | Definition | Motive |
|---|---|---|
| Equity per share | Equity at the end of the period attributable to Parent Company shareholders in relation to the number of ordinary shares outstanding at the end of the period. |
Measure to describe how much equity belongs to the shareholders of the Parent Company. |
| Cash flow from operating activities per share |
Cash flow from operating activities in relation to the average number of outstanding ordinary shares. | This measure highlights ITAB's ability to generate cash flow and pay dividends to its shareholders. |
| Average number of employees |
Number of worked hours divided by normal annual working time. | This measure shows the size of ITAB's workforce. |
| Earnings per share after dilution |
Net profit for the period attributable to Parent Company shareholders in relation to the average number of ordinary shares outstanding after dilution. For calculation of earnings per share after dilution, the average number of shares is adjusted taking into account the effects of dilutive potential ordinary shares, which, during the reporting periods in question, comprised rights to receive shares in ITAB within the framework of any long-term incentive programs. Matching share rights held by employees as of the reporting date are consid ered dilutive. Moreover, the right to receive shares with performance conditions is dilutive only to the extent that set performance targets are met as of the reporting date. Adjustment of the number of dilutive shares is based on the hypothetical number of shares that could have been purchased with the value of remaining positions within the framework of the incentive programs. |
A valuation measure that highlights ITAB's ability to pay dividends to its shareholders. |
| Earnings per share before dilution |
Net profit for the period attributable to Parent Company shareholders in relation to the average number of ordinary shares outstanding before dilution. |
A valuation measure that highlights ITAB's ability to pay dividends to its shareholders. |
| Interest-coverage ratio | Profit after financial items plus financial interest expenses in relation to financial borrowing costs. | Shows ITAB's ability to cover its financial expenses. |
| Operating margin / EBIT margin |
Operating profit in relation to revenue. | Relevant for assessing ITAB's efficiency and added value. This measure is included in ITAB's financial targets. |
| Equity/assets ratio | Equity in relation to total capital. | This measure highlights financial risk. |
| Total capital | Total equity and liabilities (balance sheet total). | This measure highlights the size of the company's total assets. |
| Currency-adjusted sales |
Translation of the foreign subsidiaries' income statements are conducted at each period's average currency rate. For comparison of profit excluding currency effects, the companies are recalculated at the previous year's average currency rate for the same period. ITAB applies the European Central Bank's average rates for the whole period. As of the 2023 financial year, the effects of the Group's opera tions in hyperinflationary countries are excluded from the calculation of currency effects. |
Relevant to show the sales and profit trend without any effects from currency rate fluctuations. This measure is included in ITAB's financial targets. |
| Profit margin | Profit after financial items in relation to revenue. | Relevant for assessing ITAB's efficiency and added value. |

ITAB Group develops, manufactures, sells and installs a broad range of solutions and services in interior fixtures, technology and lighting for stores in the retail sector. The Group has approximately SEK 13.3 billion in annual sales, some 5,400 employees and 24 production facilities in Europe, South America, Mexico and China.
Efficient and inspiring solutions for selfservice and self-checkouts in stores, smart gates, consumer guidance solutions, conventional checkouts, and digital interactive solutions.
Modern and customised store experiences with bespoke interiors co-created with retailers through an iterative design process.
Complete professional lighting systems, light planning and lighting services for the retail sector.
Concept creation, store and design solutions, project management, installation and maintenance.

| Listing | ISIN |
|---|---|
| Nasdaq Stockholm Mid Cap list | SE0015962097 |
| Ticker symbol | Share price on 30 September 2025 |
| ITAB | SEK 16.92 |
Industrial Goods & Services
| Year-End Report 2025 – 1 Jan–31 Dec 2025 | 10 February 2026 |
|---|---|
| Annual & Sustainability Report 2025 | April 2026 |
| Interim Report 3 months – 1 Jan–31 Mar 2026 | 30 April 2026 |
| Annual General Meeting 2026 in Jönköping | 7 May 2026 |
| Interim Report 6 months – 1 Jan–30 Jun 2026 | 16 July 2026 |
| Interim Report 9 months – 1 Jan–30 Sep 2026 | 3 November 2026 |
| Year-End Report 2026 – 1 Jan–31 Dec 2026 | 10 February 2027 |
The information in this report is such that ITAB Shop Concept AB (publ) is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact persons set out below, at 7:00 a.m. CET on 30 October 2025.
This report has been subject to special review by the Company's auditors.
This report is in all respect a translation of the Swedish original Interim Report. In the event of any discrepancies between this translation and the Swedish original, the latter shall prevail.

Andréas Elgaard President & CEO +46-73-232 16 35

Mats Karlqvist Head of Investor Relations +46-70-660 31 32
ITAB Shop Concept AB (publ) Corp. Reg. No. 556292-1089 Box 9054, SE-550 09 Jönköping, Sweden E-mail: [email protected] itabgroup.com, itab.com

Have a question? We'll get back to you promptly.