Boozt AB
STO:BOOZT

Watchlist Manager
Boozt AB Logo
Boozt AB
STO:BOOZT
Watchlist
Price: 124.6 SEK -0.16% Market Closed
Market Cap: 8.1B SEK
Have any thoughts about
Boozt AB?
Write Note

Income Statement

Earnings Waterfall
Boozt AB

Revenue
8.1B SEK
Cost of Revenue
-5B SEK
Gross Profit
3.2B SEK
Operating Expenses
-2.9B SEK
Operating Income
286.5m SEK
Other Expenses
-67.4m SEK
Net Income
219.1m SEK

Income Statement
Boozt AB

Rotate your device to view
Income Statement
Currency: SEK
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 Sep-2024
Revenue
Revenue
1 396
N/A
1 558
+12%
1 697
+9%
1 839
+8%
2 016
+10%
2 147
+6%
2 366
+10%
2 536
+7%
2 784
+10%
2 945
+6%
3 129
+6%
3 268
+4%
3 425
+5%
3 479
+2%
3 808
+9%
3 984
+5%
4 359
+9%
4 731
+9%
4 979
+5%
5 271
+6%
5 814
+10%
6 100
+5%
6 177
+1%
6 273
+2%
6 743
+7%
6 844
+1%
6 978
+2%
7 200
+3%
7 755
+8%
7 844
+1%
8 029
+2%
8 130
+1%
Gross Profit
Cost of Revenue
(1 196)
(1 344)
(1 456)
(1 584)
(1 729)
(1 681)
(1 677)
(1 667)
(2 506)
(1 778)
(1 896)
(1 993)
(2 064)
(2 143)
(2 329)
(2 374)
(2 590)
(2 748)
(2 917)
(3 114)
(3 462)
(3 647)
(3 671)
(3 732)
(4 077)
(4 151)
(4 214)
(4 350)
(4 717)
(4 766)
(4 880)
(4 961)
Gross Profit
200
N/A
214
+7%
240
+12%
256
+6%
287
+12%
466
+62%
689
+48%
869
+26%
278
-68%
1 167
+319%
1 232
+6%
1 275
+3%
1 361
+7%
1 336
-2%
1 479
+11%
1 610
+9%
1 769
+10%
1 983
+12%
2 062
+4%
2 157
+5%
2 352
+9%
2 453
+4%
2 507
+2%
2 541
+1%
2 667
+5%
2 693
+1%
2 764
+3%
2 850
+3%
3 038
+7%
3 079
+1%
3 149
+2%
3 169
+1%
Operating Income
Operating Expenses
(183)
(202)
(320)
(331)
(354)
(516)
(622)
(819)
(206)
(1 114)
(1 164)
(1 219)
(1 269)
(1 311)
(1 383)
(1 425)
(1 587)
(1 655)
(1 773)
(1 909)
(2 087)
(2 252)
(2 322)
(2 328)
(2 414)
(2 438)
(2 508)
(2 576)
(2 739)
(2 780)
(2 837)
(2 883)
Selling, General & Administrative
(97)
(104)
(179)
(187)
(197)
(202)
(146)
(160)
(157)
(181)
(187)
(208)
(225)
(218)
(258)
(272)
(326)
(364)
(386)
(445)
(438)
(449)
(520)
(507)
(676)
(677)
(691)
(739)
(812)
(833)
(848)
(859)
Depreciation & Amortization
(12)
(13)
(19)
(25)
(31)
(39)
(42)
(45)
(49)
(63)
(80)
(94)
(106)
(151)
(151)
(156)
(162)
(131)
(139)
(152)
(167)
(183)
(200)
(212)
(223)
(229)
(238)
(246)
(252)
(257)
(261)
(266)
Other Operating Expenses
(74)
(85)
(121)
(119)
(126)
(275)
(435)
(615)
0
(871)
(897)
(917)
(938)
(942)
(974)
(997)
(1 100)
(1 161)
(1 248)
(1 312)
(1 482)
(1 620)
(1 602)
(1 609)
(1 516)
(1 532)
(1 579)
(1 590)
(1 675)
(1 690)
(1 728)
(1 758)
Operating Income
17
N/A
12
-28%
(80)
N/A
(75)
+6%
(67)
+11%
(50)
+25%
67
N/A
50
-25%
72
+45%
53
-26%
68
+28%
56
-18%
92
+63%
25
-73%
96
+287%
185
+92%
182
-1%
329
+80%
289
-12%
249
-14%
265
+6%
201
-24%
185
-8%
213
+15%
253
+19%
255
+1%
257
+1%
274
+7%
299
+9%
299
0%
311
+4%
287
-8%
Pre-Tax Income
Interest Income Expense
4
2
5
1
(1)
(9)
(11)
(6)
(11)
(1)
(3)
(8)
(10)
(10)
(11)
(12)
(12)
(14)
(14)
(13)
(16)
(16)
(18)
(20)
(17)
(16)
(16)
(26)
(28)
(30)
(33)
(27)
Total Other Income
0
0
1
(1)
0
(1)
0
0
0
0
0
0
(0)
0
0
0
0
(0)
(0)
(2)
(4)
(4)
(4)
(2)
0
0
0
0
1
1
2
2
Pre-Tax Income
21
N/A
14
-30%
(75)
N/A
(75)
+1%
(68)
+9%
(59)
+14%
56
N/A
45
-20%
62
+38%
52
-16%
65
+25%
48
-25%
81
+68%
15
-82%
86
+471%
173
+102%
170
-2%
315
+85%
275
-13%
233
-15%
245
+5%
181
-26%
163
-10%
191
+17%
236
+23%
239
+1%
241
+1%
248
+3%
272
+10%
270
-1%
281
+4%
262
-7%
Net Income
Tax Provision
(8)
(2)
10
14
56
53
31
32
(19)
(18)
(22)
(19)
(27)
(20)
(33)
(48)
(38)
(59)
(50)
(43)
(50)
(37)
(34)
(39)
(50)
(50)
(32)
(35)
(39)
(30)
(49)
(44)
Income from Continuing Operations
13
12
(65)
(61)
(13)
(6)
87
76
43
34
43
30
55
(5)
53
125
133
256
226
191
195
145
130
152
186
189
209
213
233
240
232
218
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(7)
0
0
(2)
0
0
0
0
0
0
0
0
Net Income (Common)
13
N/A
12
-5%
(65)
N/A
(61)
+6%
(13)
+79%
(6)
+54%
87
N/A
76
-12%
43
-44%
34
-21%
43
+26%
30
-30%
55
+85%
(5)
N/A
53
N/A
125
+137%
133
+6%
256
+92%
226
-12%
186
-18%
189
+1%
138
-27%
123
-11%
150
+22%
186
+24%
189
+1%
209
+11%
213
+2%
233
+9%
240
+3%
233
-3%
219
-6%
EPS (Diluted)
3.5
N/A
3.12
-11%
-1.29
N/A
-1.07
+17%
-0.24
+78%
-0.1
+58%
1.54
N/A
1.36
-12%
0.74
-46%
0.59
-20%
0.73
+24%
0.51
-30%
0.95
+86%
-0.08
N/A
0.91
N/A
2.08
+129%
2.21
+6%
3.82
+73%
3.38
-12%
2.8
-17%
2.81
+0%
2.04
-27%
1.8
-12%
2.2
+22%
2.73
+24%
2.79
+2%
3.02
+8%
3.11
+3%
3.38
+9%
3.51
+4%
3.39
-3%
3.17
-6%

See Also

Discover More