Dustin Group AB
STO:DUST

Watchlist Manager
Dustin Group AB Logo
Dustin Group AB
STO:DUST
Watchlist
Price: 4.42 SEK 2.89% Market Closed
Market Cap: 2B SEK
Have any thoughts about
Dustin Group AB?
Write Note

Income Statement

Earnings Waterfall
Dustin Group AB

Revenue
21.5B SEK
Cost of Revenue
-18.3B SEK
Gross Profit
3.2B SEK
Operating Expenses
-2.8B SEK
Operating Income
372.1m SEK
Other Expenses
-319.1m SEK
Net Income
53m SEK

Income Statement
Dustin Group AB

Rotate your device to view
Income Statement
Currency: SEK
Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
7 371
N/A
7 615
+3%
7 796
+2%
7 812
+0%
7 934
+2%
7 990
+1%
8 038
+1%
8 108
+1%
8 301
+2%
8 461
+2%
8 727
+3%
8 996
+3%
9 306
+3%
9 615
+3%
9 835
+2%
10 039
+2%
10 301
+3%
10 836
+5%
11 327
+5%
12 034
+6%
12 536
+4%
12 917
+3%
13 245
+3%
13 347
+1%
13 195
-1%
13 383
+1%
13 524
+1%
13 647
+1%
15 028
+10%
17 762
+18%
20 217
+14%
22 717
+12%
23 601
+4%
24 411
+3%
24 545
+1%
24 233
-1%
23 577
-3%
22 735
-4%
21 709
-5%
21 582
-1%
21 482
0%
Gross Profit
Cost of Revenue
(6 313)
(6 531)
(6 703)
(6 706)
(6 817)
(6 852)
(6 874)
(6 910)
(7 055)
(7 189)
(7 410)
(7 643)
(7 927)
(8 172)
(8 346)
(8 495)
(8 664)
(9 058)
(9 445)
(10 017)
(10 446)
(10 813)
(11 109)
(11 249)
(11 152)
(11 323)
(11 429)
(11 488)
(12 545)
(14 962)
(17 104)
(19 319)
(20 143)
(20 955)
(21 079)
(20 752)
(20 169)
(19 331)
(18 363)
(18 272)
(18 273)
Gross Profit
1 058
N/A
1 084
+2%
1 093
+1%
1 106
+1%
1 117
+1%
1 138
+2%
1 164
+2%
1 198
+3%
1 246
+4%
1 272
+2%
1 318
+4%
1 353
+3%
1 380
+2%
1 442
+5%
1 489
+3%
1 544
+4%
1 637
+6%
1 778
+9%
1 882
+6%
2 017
+7%
2 089
+4%
2 105
+1%
2 137
+2%
2 099
-2%
2 043
-3%
2 060
+1%
2 095
+2%
2 159
+3%
2 483
+15%
2 801
+13%
3 113
+11%
3 398
+9%
3 458
+2%
3 456
0%
3 466
+0%
3 481
+0%
3 409
-2%
3 404
0%
3 346
-2%
3 310
-1%
3 209
-3%
Operating Income
Operating Expenses
(773)
(798)
(805)
(814)
(830)
(842)
(863)
(883)
(918)
(932)
(969)
(1 006)
(1 023)
(1 073)
(1 096)
(1 131)
(1 194)
(1 301)
(1 399)
(1 526)
(1 604)
(1 632)
(1 672)
(1 658)
(1 625)
(1 629)
(1 615)
(1 626)
(1 833)
(2 038)
(2 295)
(2 556)
(2 650)
(2 750)
(2 827)
(2 878)
(2 869)
(2 874)
(2 825)
(2 824)
(2 837)
Selling, General & Administrative
(783)
(803)
(807)
(814)
(825)
(840)
(860)
(881)
(912)
(925)
(961)
(998)
(1 016)
(1 065)
(1 086)
(1 120)
(1 183)
(1 292)
(1 389)
(1 517)
(1 594)
(1 623)
(1 663)
(1 649)
(1 618)
(1 622)
(1 610)
(1 619)
(1 825)
(2 027)
(2 279)
(2 538)
(2 628)
(2 735)
(2 815)
(2 864)
(2 865)
(2 865)
(2 816)
(2 814)
(2 813)
Other Operating Expenses
10
5
3
(1)
(5)
(3)
(3)
(3)
(6)
(8)
(7)
(8)
(6)
(9)
(10)
(11)
(11)
(9)
(10)
(9)
(10)
(9)
(9)
(8)
(7)
(7)
(6)
(7)
(8)
(12)
(16)
(18)
(21)
(15)
(12)
(15)
(4)
(9)
(9)
(10)
(23)
Operating Income
286
N/A
286
+0%
289
+1%
292
+1%
287
-2%
295
+3%
300
+2%
314
+5%
329
+5%
340
+3%
349
+3%
347
-1%
357
+3%
369
+3%
393
+6%
414
+5%
443
+7%
477
+8%
484
+1%
491
+2%
486
-1%
472
-3%
465
-2%
441
-5%
418
-5%
431
+3%
479
+11%
533
+11%
650
+22%
762
+17%
818
+7%
842
+3%
808
-4%
706
-13%
639
-9%
603
-6%
540
-10%
530
-2%
521
-2%
486
-7%
372
-23%
Pre-Tax Income
Interest Income Expense
(102)
(105)
(102)
(83)
(67)
(30)
(13)
(20)
(36)
(53)
(58)
(60)
(41)
(42)
(44)
(46)
(54)
(58)
(58)
(57)
(38)
(47)
(49)
(49)
(53)
(54)
(54)
(56)
(105)
(123)
(143)
(159)
(132)
(146)
(167)
(199)
(226)
(264)
(260)
(238)
(216)
Non-Reccuring Items
1
38
5
(110)
(69)
(59)
(22)
(10)
(5)
(6)
(6)
(7)
(7)
(8)
(8)
(3)
1
8
31
4
4
(14)
(34)
(37)
(31)
(31)
(35)
(27)
(73)
(67)
(79)
(77)
(50)
(62)
(58)
(65)
(73)
(71)
(78)
(53)
(40)
Total Other Income
0
0
0
(0)
0
0
0
0
(1)
0
(0)
(2)
(1)
(0)
0
0
(6)
(0)
(0)
0
(7)
0
0
(0)
1
0
(0)
(2)
(2)
(3)
(2)
1
3
2
7
6
(4)
2
(0)
(1)
0
Pre-Tax Income
185
N/A
218
+18%
192
-12%
98
-49%
151
+54%
206
+36%
266
+29%
285
+7%
287
+1%
281
-2%
285
+1%
281
-2%
308
+10%
318
+3%
341
+7%
365
+7%
385
+5%
426
+11%
456
+7%
437
-4%
445
+2%
412
-8%
382
-7%
355
-7%
335
-6%
347
+3%
391
+13%
448
+15%
469
+5%
570
+22%
594
+4%
607
+2%
630
+4%
500
-21%
421
-16%
345
-18%
237
-31%
197
-17%
183
-7%
193
+5%
117
-40%
Net Income
Tax Provision
(21)
(29)
(23)
(28)
(33)
(41)
(53)
(58)
(62)
(65)
(66)
(65)
(69)
(71)
(77)
(81)
(79)
(86)
(84)
(84)
(89)
(80)
(83)
(73)
(58)
(65)
(79)
(88)
(112)
(137)
(140)
(147)
(152)
(123)
(106)
(92)
(63)
(56)
(48)
(54)
(64)
Income from Continuing Operations
164
189
169
70
118
165
213
227
225
217
220
216
239
247
264
283
305
340
372
354
356
331
299
282
277
282
312
360
357
433
455
460
478
378
315
254
174
141
135
139
53
Net Income (Common)
164
N/A
191
+17%
172
-10%
75
-56%
125
+66%
170
+36%
219
+28%
229
+5%
225
-2%
216
-4%
218
+1%
216
-1%
239
+11%
247
+3%
264
+7%
283
+7%
305
+8%
340
+11%
372
+9%
353
-5%
356
+1%
331
-7%
299
-10%
282
-6%
277
-2%
282
+2%
312
+11%
360
+15%
357
-1%
433
+21%
455
+5%
460
+1%
478
+4%
378
-21%
315
-17%
254
-19%
174
-31%
141
-19%
135
-4%
139
+3%
53
-62%
EPS (Diluted)
2.41
N/A
2.83
+17%
2.49
-12%
0.96
-61%
1.7
+77%
2.17
+28%
2.79
+29%
2.92
+5%
2.77
-5%
2.77
N/A
2.77
N/A
2.76
0%
2.94
+7%
3.14
+7%
3.35
+7%
3.59
+7%
3.72
+4%
4.19
+13%
4.2
+0%
3.97
-5%
3.96
0%
3.74
-6%
3.37
-10%
3.06
-9%
3.02
-1%
3.06
+1%
3.39
+11%
3.92
+16%
2
-49%
3.82
+91%
4.01
+5%
4.06
+1%
2.21
-46%
3.34
+51%
1.46
-56%
1.17
-20%
0.81
-31%
0.65
-20%
0.32
-51%
0.3
-6%
0.14
-53%

See Also

Discover More