Doro AB
STO:DORO

Watchlist Manager
Doro AB Logo
Doro AB
STO:DORO
Watchlist
Price: 32.6 SEK Market Closed
Market Cap: 794.9m SEK
Have any thoughts about
Doro AB?
Write Note

Income Statement

Earnings Waterfall
Doro AB

Revenue
908.6m SEK
Cost of Revenue
-510m SEK
Gross Profit
398.6m SEK
Operating Expenses
-327m SEK
Operating Income
71.6m SEK
Other Expenses
-21.4m SEK
Net Income
50.2m SEK

Income Statement
Doro AB

Rotate your device to view
Income Statement
Currency: SEK
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 Sep-2024
Revenue
Revenue
1 220
N/A
1 277
+5%
1 381
+8%
1 530
+11%
1 643
+7%
1 829
+11%
1 904
+4%
1 954
+3%
1 982
+1%
1 959
-1%
1 998
+2%
1 971
-1%
1 963
0%
1 924
-2%
1 891
-2%
1 870
-1%
1 913
+2%
1 906
0%
1 953
+2%
1 988
+2%
2 001
+1%
2 063
+3%
2 021
-2%
1 894
-6%
1 816
-4%
1 165
-36%
2 277
+95%
2 205
-3%
2 032
-8%
1 040
-49%
1 774
+71%
1 712
-3%
1 684
-2%
910
-46%
913
+0%
918
+1%
949
+3%
974
+3%
960
-1%
964
+0%
909
-6%
Gross Profit
Cost of Revenue
(780)
(750)
(1 282)
(1 415)
(1 528)
(1 690)
(1 731)
(1 800)
(1 834)
(1 838)
(1 767)
(1 621)
(1 608)
(1 342)
(1 062)
(1 024)
(945)
(1 269)
(1 312)
(1 342)
(1 353)
(1 414)
(1 374)
(1 291)
(1 232)
(813)
(1 539)
(1 491)
(1 364)
(660)
(1 141)
(1 100)
(1 078)
(592)
(587)
(580)
(584)
(584)
(563)
(556)
(510)
Gross Profit
441
N/A
527
+20%
99
-81%
116
+17%
116
0%
139
+21%
173
+24%
155
-11%
148
-4%
121
-18%
232
+91%
350
+51%
355
+1%
582
+64%
830
+43%
846
+2%
968
+14%
637
-34%
641
+1%
646
+1%
649
+0%
650
+0%
648
0%
603
-7%
584
-3%
353
-40%
739
+109%
715
-3%
668
-7%
379
-43%
633
+67%
612
-3%
606
-1%
318
-48%
327
+3%
338
+3%
365
+8%
390
+7%
397
+2%
408
+3%
399
-2%
Operating Income
Operating Expenses
(363)
(441)
(42)
(42)
(41)
(44)
(46)
(53)
(62)
(74)
(176)
(280)
(277)
(490)
(730)
(739)
(849)
(515)
(522)
(528)
(529)
(538)
(541)
(515)
(505)
(295)
(631)
(600)
(537)
(261)
(456)
(445)
(452)
(262)
(271)
(287)
(302)
(321)
(329)
(327)
(327)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
(93)
(189)
0
(394)
(192)
(198)
(299)
(413)
(417)
(429)
(431)
(441)
(446)
(417)
(407)
(211)
(473)
(443)
(394)
(188)
(337)
(332)
(339)
(203)
(208)
(221)
(238)
(251)
(261)
(265)
(261)
Research & Development
0
0
0
0
0
0
0
0
0
0
(26)
(51)
0
(103)
(48)
(49)
(76)
(105)
(108)
(102)
(101)
(99)
(96)
(101)
(104)
(90)
0
(48)
(37)
(76)
(128)
(123)
(122)
(64)
(68)
(72)
(71)
(78)
(75)
(70)
(72)
Depreciation & Amortization
(44)
0
(42)
(42)
(41)
(44)
(46)
(53)
(62)
(74)
0
0
(41)
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
Other Operating Expenses
(319)
(441)
0
0
0
0
0
0
0
0
(57)
(39)
(236)
7
(491)
(492)
(475)
3
2
3
3
2
0
4
6
6
(158)
(108)
(107)
4
9
10
8
6
6
6
7
8
8
7
6
Operating Income
78
N/A
87
+11%
56
-35%
74
+31%
74
+1%
95
+28%
127
+33%
102
-20%
86
-16%
48
-45%
56
+17%
71
+27%
78
+11%
92
+18%
100
+8%
107
+7%
118
+11%
122
+3%
119
-3%
119
+0%
119
+0%
112
-6%
106
-5%
88
-17%
79
-10%
57
-27%
108
+88%
115
+7%
131
+13%
119
-9%
178
+50%
168
-6%
154
-8%
55
-64%
56
+0%
51
-8%
63
+23%
69
+9%
69
0%
80
+17%
72
-11%
Pre-Tax Income
Interest Income Expense
1
(7)
(8)
(12)
(13)
(11)
(7)
(7)
(6)
(8)
(7)
(4)
(4)
(1)
(1)
3
3
1
(0)
(5)
(7)
(5)
1
(10)
(8)
(15)
(19)
(11)
(13)
(4)
(8)
(3)
(6)
1
(1)
(2)
(7)
(7)
(9)
(6)
4
Non-Reccuring Items
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
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(10)
(10)
(10)
(5)
0
0
0
Pre-Tax Income
79
N/A
79
+0%
48
-39%
62
+29%
61
-2%
84
+38%
120
+43%
95
-21%
80
-16%
39
-51%
49
+25%
67
+37%
75
+11%
92
+23%
99
+8%
109
+10%
121
+11%
123
+2%
118
-4%
113
-4%
112
-1%
107
-4%
107
0%
78
-27%
71
-9%
42
-41%
89
+110%
104
+17%
118
+14%
114
-3%
169
+48%
165
-3%
148
-10%
45
-70%
45
+0%
40
-11%
47
+19%
58
+22%
60
+4%
74
+23%
76
+2%
Net Income
Tax Provision
(17)
(21)
(14)
(16)
(17)
(21)
(29)
(23)
(18)
(8)
(11)
(15)
(19)
(25)
(27)
(32)
(33)
(32)
(30)
(27)
(29)
(29)
(30)
(23)
(20)
(12)
(24)
(28)
(31)
(31)
(45)
(44)
(40)
(4)
(4)
(2)
(5)
(25)
(25)
(26)
(26)
Income from Continuing Operations
62
58
35
46
44
64
91
71
62
31
38
52
55
67
72
78
88
92
88
86
83
78
77
55
51
30
65
76
87
83
125
121
108
41
41
37
43
32
35
48
50
Net Income (Common)
62
N/A
58
-6%
35
-41%
46
+34%
44
-5%
64
+46%
91
+43%
71
-22%
62
-13%
31
-50%
38
+23%
52
+37%
55
+6%
67
+20%
72
+8%
78
+8%
88
+14%
92
+4%
88
-3%
86
-2%
83
-4%
78
-6%
77
-1%
55
-29%
51
-8%
49
-3%
83
+70%
100
+19%
108
+9%
369
+242%
413
+12%
405
-2%
394
-3%
41
-90%
41
+0%
37
-9%
43
+14%
32
-24%
35
+8%
48
+38%
50
+5%
EPS (Diluted)
2.92
N/A
2.76
-5%
1.56
-43%
1.99
+28%
1.87
-6%
2.77
+48%
3.88
+40%
3.02
-22%
2.65
-12%
1.32
-50%
1.63
+23%
2.23
+37%
2.32
+4%
2.82
+22%
3.04
+8%
3.26
+7%
3.72
+14%
3.87
+4%
3.71
-4%
3.63
-2%
3.48
-4%
3.28
-6%
3.24
-1%
2.31
-29%
2.13
-8%
2.05
-4%
3.47
+69%
4.14
+19%
4.5
+9%
15.36
+241%
16.96
+10%
16.64
-2%
16.2
-3%
1.68
-90%
1.69
+1%
1.53
-9%
1.76
+15%
1.33
-24%
1.43
+8%
1.97
+38%
2.06
+5%

See Also

Discover More