Duni AB
STO:DUNI

Watchlist Manager
Duni AB Logo
Duni AB
STO:DUNI
Watchlist
Price: 91 SEK 0.11% Market Closed
Market Cap: 4.3B SEK
Have any thoughts about
Duni AB?
Write Note

Income Statement

Earnings Waterfall
Duni AB

Revenue
7.5B SEK
Cost of Revenue
-5.7B SEK
Gross Profit
1.7B SEK
Operating Expenses
-1.3B SEK
Operating Income
424m SEK
Other Expenses
-190m SEK
Net Income
234m SEK

Income Statement
Duni 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
4 140
N/A
4 249
+3%
3 935
-7%
3 920
0%
3 863
-1%
4 200
+9%
4 174
-1%
4 185
+0%
4 206
+1%
4 271
+2%
4 315
+1%
4 403
+2%
4 421
+0%
4 441
+0%
4 516
+2%
4 612
+2%
4 720
+2%
4 927
+4%
5 111
+4%
5 262
+3%
5 449
+4%
5 547
+2%
5 531
0%
6 252
+13%
6 126
-2%
4 501
-27%
5 433
+21%
4 488
-17%
4 690
+5%
5 061
+8%
5 572
+10%
6 172
+11%
6 553
+6%
6 976
+6%
7 409
+6%
7 621
+3%
7 722
+1%
7 718
0%
7 578
-2%
7 517
-1%
7 492
0%
Gross Profit
Cost of Revenue
(3 031)
(3 090)
(2 754)
(2 717)
(2 645)
(2 954)
(2 948)
(2 958)
(2 978)
(3 036)
(3 071)
(3 143)
(3 170)
(3 176)
(3 244)
(3 329)
(3 433)
(3 639)
(3 817)
(3 960)
(4 116)
(4 145)
(4 140)
(4 858)
(4 793)
(3 685)
(4 513)
(3 697)
(3 841)
(4 130)
(4 473)
(4 984)
(5 338)
(5 656)
(5 971)
(6 026)
(5 997)
(5 865)
(5 679)
(5 606)
(5 748)
Gross Profit
1 109
N/A
1 159
+5%
1 181
+2%
1 203
+2%
1 218
+1%
1 246
+2%
1 226
-2%
1 227
+0%
1 228
+0%
1 235
+1%
1 244
+1%
1 260
+1%
1 251
-1%
1 265
+1%
1 272
+1%
1 283
+1%
1 287
+0%
1 288
+0%
1 294
+0%
1 302
+1%
1 333
+2%
1 402
+5%
1 391
-1%
1 394
+0%
1 333
-4%
816
-39%
920
+13%
791
-14%
849
+7%
931
+10%
1 099
+18%
1 188
+8%
1 215
+2%
1 320
+9%
1 438
+9%
1 595
+11%
1 725
+8%
1 853
+7%
1 899
+2%
1 911
+1%
1 744
-9%
Operating Income
Operating Expenses
(674)
(702)
(719)
(744)
(742)
(745)
(757)
(750)
(759)
(763)
(780)
(795)
(802)
(794)
(814)
(840)
(861)
(901)
(919)
(920)
(934)
(945)
(994)
(1 134)
(1 093)
(775)
(858)
(643)
(660)
(850)
(826)
(880)
(905)
(1 007)
(974)
(1 055)
(1 114)
(1 227)
(1 239)
(1 289)
(1 320)
Selling, General & Administrative
(652)
(636)
(689)
(703)
(708)
(669)
(717)
(717)
(718)
(686)
(736)
(754)
(761)
(726)
(781)
(791)
(809)
(790)
(833)
(845)
(855)
(803)
(872)
(1 035)
(1 005)
(664)
(911)
(726)
(738)
(705)
(812)
(849)
(880)
(870)
(966)
(1 025)
(1 074)
(1 046)
(1 157)
(1 177)
(1 195)
Research & Development
(13)
(11)
(8)
(9)
(8)
(9)
(9)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(9)
(10)
(10)
(9)
(9)
(7)
(5)
(3)
(3)
(5)
(5)
(5)
0
0
(2)
(1)
(1)
(1)
(2)
(4)
(10)
(19)
(27)
(36)
(39)
(39)
(41)
Depreciation & Amortization
0
(44)
0
0
0
(61)
0
0
0
(63)
0
0
0
(67)
0
0
0
(86)
0
0
0
(135)
0
0
0
(134)
0
0
0
(132)
0
0
0
(128)
0
0
0
(138)
0
0
0
Other Operating Expenses
(9)
(11)
(22)
(32)
(26)
(6)
(31)
(25)
(33)
(6)
(36)
(32)
(33)
7
(24)
(39)
(42)
(16)
(77)
(68)
(74)
(4)
(119)
(94)
(83)
28
53
85
80
(12)
(13)
(30)
(23)
(5)
2
(11)
(13)
(7)
(43)
(73)
(84)
Operating Income
435
N/A
457
+5%
462
+1%
459
-1%
476
+4%
501
+5%
469
-6%
477
+2%
469
-2%
472
+1%
464
-2%
465
+0%
449
-3%
471
+5%
458
-3%
443
-3%
426
-4%
387
-9%
375
-3%
382
+2%
399
+4%
457
+15%
397
-13%
260
-35%
240
-8%
41
-83%
62
+51%
148
+139%
189
+28%
81
-57%
273
+237%
308
+13%
310
+1%
313
+1%
464
+48%
540
+16%
611
+13%
626
+2%
660
+5%
622
-6%
424
-32%
Pre-Tax Income
Interest Income Expense
(12)
(20)
(21)
(27)
(31)
(21)
(33)
(34)
(29)
(7)
(19)
(15)
(17)
(6)
(18)
(14)
(15)
(13)
(29)
(36)
(36)
(8)
(31)
(61)
(67)
(50)
(79)
(50)
(45)
(21)
(38)
(37)
(41)
5
(47)
(49)
(57)
(47)
(52)
(60)
(53)
Non-Reccuring Items
0
(1)
0
0
0
(13)
0
(4)
(5)
(15)
0
0
0
(16)
(2)
(2)
(3)
(35)
(29)
(30)
(30)
(61)
(27)
(54)
(65)
33
(48)
(20)
(8)
85
(18)
(29)
(34)
(22)
(54)
(43)
(35)
11
0
0
(3)
Total Other Income
0
1
(1)
(3)
(1)
(8)
2
3
1
(9)
1
0
0
(10)
1
1
2
(11)
2
0
0
(11)
0
0
0
(17)
0
0
1
(12)
0
0
0
(13)
0
0
0
3
1
0
3
Pre-Tax Income
423
N/A
437
+3%
440
+1%
431
-2%
444
+3%
459
+3%
438
-5%
442
+1%
438
-1%
441
+1%
446
+1%
450
+1%
432
-4%
439
+2%
439
N/A
428
-3%
410
-4%
328
-20%
318
-3%
317
0%
333
+5%
377
+13%
340
-10%
145
-57%
108
-26%
7
-94%
(65)
N/A
78
N/A
137
+76%
133
-3%
217
+63%
243
+12%
235
-3%
283
+20%
364
+29%
448
+23%
519
+16%
593
+14%
609
+3%
564
-7%
371
-34%
Net Income
Tax Provision
(106)
(118)
(119)
(115)
(116)
(113)
(107)
(106)
(107)
(107)
(107)
(111)
(106)
(106)
(106)
(102)
(98)
(79)
(75)
(72)
(74)
(103)
(95)
(47)
(43)
(3)
18
(28)
(34)
(56)
(83)
(78)
(84)
(82)
(79)
(92)
(100)
(150)
(173)
(164)
(117)
Income from Continuing Operations
317
319
321
316
328
346
331
336
331
334
339
339
326
333
333
326
312
249
243
245
259
274
245
98
65
4
(47)
50
103
77
134
165
151
201
285
356
419
443
436
400
254
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(2)
(3)
(4)
(5)
(5)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(4)
(1)
(2)
(1)
(1)
1
1
2
1
(2)
(12)
(30)
(47)
(53)
(46)
(33)
(20)
Net Income (Common)
317
N/A
319
+1%
341
+7%
337
-1%
349
+4%
350
+0%
331
-5%
334
+1%
328
-2%
332
+1%
334
+1%
334
N/A
320
-4%
329
+3%
328
0%
321
-2%
307
-4%
245
-20%
238
-3%
239
+0%
254
+6%
269
+6%
237
-12%
91
-62%
59
-35%
2
-97%
(50)
N/A
48
N/A
102
+113%
76
-25%
134
+76%
165
+23%
149
-10%
200
+34%
273
+37%
328
+20%
373
+14%
390
+5%
390
N/A
367
-6%
234
-36%
EPS (Diluted)
6.75
N/A
6.79
+1%
7.25
+7%
7.17
-1%
7.42
+3%
7.44
+0%
7.03
-6%
7.11
+1%
6.98
-2%
7.06
+1%
7.1
+1%
7.1
N/A
6.8
-4%
7
+3%
6.97
0%
6.82
-2%
6.52
-4%
5.21
-20%
5.06
-3%
5.08
+0%
5.4
+6%
5.72
+6%
5.04
-12%
1.94
-62%
1.26
-35%
0.04
-97%
-1.06
N/A
1.02
N/A
2.17
+113%
1.62
-25%
2.85
+76%
3.51
+23%
3.17
-10%
4.26
+34%
5.81
+36%
6.98
+20%
7.94
+14%
8.3
+5%
8.3
N/A
7.81
-6%
4.98
-36%

See Also

Discover More