BAHN B Income Statement - Bahnhof AB (publ) - Alpha Spread
B

Bahnhof AB (publ)
STO:BAHN B

Watchlist Manager
Bahnhof AB (publ)
STO:BAHN B
Watchlist
Price: 54.5 SEK Market Closed
Market Cap: 5.9B SEK
Have any thoughts about
Bahnhof AB (publ)?
Write Note

Income Statement

Earnings Waterfall
Bahnhof AB (publ)

Revenue
2B SEK
Cost of Revenue
-1.4B SEK
Gross Profit
578.1m SEK
Operating Expenses
-304m SEK
Operating Income
274.1m SEK
Other Expenses
-46.3m SEK
Net Income
227.8m SEK

Income Statement
Bahnhof AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
483
N/A
506
+5%
513
+1%
535
+4%
564
+5%
601
+7%
651
+8%
703
+8%
745
+6%
783
+5%
828
+6%
868
+5%
916
+6%
954
+4%
1 000
+5%
1 050
+5%
1 083
+3%
1 120
+3%
1 143
+2%
1 166
+2%
1 202
+3%
1 245
+4%
1 293
+4%
1 336
+3%
1 385
+4%
1 424
+3%
1 472
+3%
1 510
+3%
1 546
+2%
1 586
+3%
1 604
+1%
1 634
+2%
1 667
+2%
1 697
+2%
1 730
+2%
1 765
+2%
1 793
+2%
1 832
+2%
1 870
+2%
1 910
+2%
1 952
+2%
Gross Profit
Cost of Revenue
(306)
(326)
(327)
(346)
(371)
(400)
(444)
(482)
(512)
(542)
(573)
(602)
(640)
(667)
(699)
(734)
(753)
(774)
(783)
(802)
(831)
(866)
(907)
(940)
(979)
(1 015)
(1 048)
(1 080)
(1 105)
(1 135)
(1 155)
(1 177)
(1 195)
(1 212)
(1 230)
(1 245)
(1 263)
(1 287)
(1 308)
(1 341)
(1 374)
Gross Profit
177
N/A
180
+1%
186
+4%
189
+1%
193
+2%
202
+5%
206
+2%
221
+7%
233
+6%
241
+3%
255
+6%
266
+4%
276
+4%
287
+4%
301
+5%
317
+5%
331
+5%
346
+4%
360
+4%
365
+1%
371
+2%
379
+2%
385
+2%
396
+3%
405
+2%
408
+1%
423
+4%
430
+2%
441
+2%
451
+2%
449
-1%
457
+2%
472
+3%
484
+3%
501
+3%
520
+4%
531
+2%
545
+3%
562
+3%
569
+1%
578
+2%
Operating Income
Operating Expenses
(107)
(107)
(110)
(111)
(114)
(122)
(123)
(132)
(142)
(144)
(158)
(166)
(171)
(179)
(183)
(190)
(202)
(207)
(218)
(226)
(232)
(241)
(239)
(247)
(244)
(244)
(240)
(246)
(253)
(256)
(261)
(261)
(264)
(267)
(273)
(283)
(295)
(296)
(300)
(300)
(304)
Selling, General & Administrative
(54)
(57)
(59)
(61)
(61)
(64)
(67)
(71)
(80)
(85)
(93)
(98)
(101)
(106)
(110)
(116)
(121)
(124)
(127)
(131)
(135)
(140)
(143)
(141)
(139)
(137)
(138)
(142)
(146)
(148)
(150)
(146)
(146)
(148)
(150)
(156)
(164)
(164)
(168)
(168)
(169)
Depreciation & Amortization
(18)
(18)
(19)
(19)
(20)
(24)
(25)
(26)
(27)
(25)
(24)
(25)
(25)
(27)
(32)
(34)
(37)
(39)
(41)
(43)
(46)
(49)
(45)
(50)
(51)
(52)
(58)
(52)
(54)
(56)
(61)
(63)
(64)
(64)
(65)
(65)
(65)
(65)
(65)
(65)
(65)
Other Operating Expenses
(35)
(32)
(33)
(31)
(32)
(34)
(32)
(35)
(35)
(33)
(40)
(43)
(44)
(46)
(40)
(41)
(44)
(44)
(50)
(51)
(51)
(52)
(51)
(57)
(55)
(56)
(44)
(52)
(52)
(52)
(50)
(52)
(55)
(55)
(58)
(62)
(66)
(67)
(67)
(67)
(70)
Operating Income
71
N/A
73
+3%
76
+5%
78
+1%
79
+2%
80
+1%
83
+4%
88
+6%
92
+4%
98
+7%
97
0%
101
+3%
105
+4%
108
+3%
118
+9%
126
+7%
129
+2%
139
+8%
142
+2%
139
-2%
139
+0%
138
-1%
146
+6%
149
+2%
161
+8%
165
+2%
184
+12%
184
+0%
188
+2%
195
+4%
188
-4%
196
+4%
208
+6%
217
+4%
228
+5%
237
+4%
236
0%
248
+5%
263
+6%
269
+2%
274
+2%
Pre-Tax Income
Interest Income Expense
1
1
0
0
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(1)
0
1
0
(2)
(0)
(1)
(1)
(2)
(2)
(2)
(1)
(1)
1
3
7
10
12
16
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
(0)
(0)
(0)
0
(0)
(0)
0
(0)
0
(0)
Pre-Tax Income
71
N/A
74
+3%
77
+4%
78
+1%
79
+2%
80
+1%
83
+3%
88
+6%
91
+3%
97
+7%
97
0%
100
+3%
104
+5%
107
+3%
117
+9%
125
+7%
128
+2%
138
+8%
141
+2%
138
-2%
139
+1%
138
-1%
145
+5%
150
+4%
162
+8%
165
+2%
182
+10%
184
+1%
187
+2%
194
+3%
186
-4%
194
+4%
206
+6%
216
+5%
227
+5%
238
+5%
240
+1%
255
+6%
273
+7%
281
+3%
290
+3%
Net Income
Tax Provision
(16)
(17)
(16)
(17)
(17)
(17)
(18)
(20)
(21)
(23)
(26)
(25)
(27)
(27)
(31)
(43)
(43)
(45)
(43)
(32)
(32)
(31)
(31)
(33)
(35)
(36)
(44)
(44)
(45)
(46)
(36)
(38)
(40)
(43)
(48)
(51)
(52)
(56)
(59)
(61)
(63)
Income from Continuing Operations
56
57
60
61
62
63
64
68
70
74
71
74
77
81
86
82
85
93
98
107
107
107
114
117
126
129
138
140
143
148
150
157
165
173
179
187
188
200
214
220
227
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
1
1
1
1
1
1
1
Net Income (Common)
56
N/A
57
+3%
60
+6%
61
+1%
62
+3%
63
+1%
65
+3%
68
+5%
70
+3%
74
+6%
71
-4%
74
+5%
77
+4%
81
+5%
86
+7%
82
-5%
86
+4%
93
+8%
98
+6%
107
+9%
108
+1%
107
0%
114
+7%
117
+2%
126
+8%
129
+2%
138
+7%
140
+1%
143
+2%
148
+4%
150
+2%
157
+4%
165
+6%
173
+5%
180
+4%
188
+4%
189
+1%
201
+6%
215
+7%
221
+3%
228
+3%
EPS (Diluted)
0.52
N/A
0.53
+2%
0.56
+6%
0.57
+2%
0.58
+2%
0.58
N/A
0.6
+3%
0.62
+3%
0.64
+3%
0.68
+6%
0.66
-3%
0.69
+5%
0.72
+4%
0.75
+4%
0.8
+7%
0.76
-5%
0.79
+4%
0.86
+9%
0.91
+6%
0.99
+9%
0.99
N/A
0.99
N/A
1.06
+7%
1.08
+2%
1.17
+8%
1.19
+2%
1.28
+8%
1.3
+2%
1.33
+2%
1.38
+4%
1.4
+1%
1.45
+4%
1.53
+6%
1.61
+5%
1.67
+4%
1.75
+5%
1.76
+1%
1.87
+6%
2
+7%
2.05
+2%
2.12
+3%

See Also

Discover More