FormPipe Software AB
STO:FPIP

Watchlist Manager
FormPipe Software AB Logo
FormPipe Software AB
STO:FPIP
Watchlist
Price: 24.7 SEK -0.8%
Market Cap: 1.3B SEK
Have any thoughts about
FormPipe Software AB?
Write Note

Income Statement

Earnings Waterfall
FormPipe Software AB

Revenue
524.3m SEK
Cost of Revenue
58.9m SEK
Gross Profit
583.2m SEK
Operating Expenses
-537.9m SEK
Operating Income
45.3m SEK
Other Expenses
-12.8m SEK
Net Income
32.5m SEK

Income Statement
FormPipe Software 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
329
N/A
307
-7%
312
+2%
316
+1%
318
+1%
349
+10%
352
+1%
365
+4%
365
0%
379
+4%
386
+2%
382
-1%
387
+1%
390
+1%
397
+2%
400
+1%
407
+2%
406
0%
402
-1%
404
+0%
400
-1%
394
-2%
400
+2%
399
0%
403
+1%
403
+0%
402
0%
444
+11%
454
+2%
473
+4%
492
+4%
589
+20%
600
+2%
485
-19%
613
+26%
510
-17%
517
+1%
525
+2%
523
0%
518
-1%
524
+1%
Gross Profit
Cost of Revenue
34
37
40
42
44
45
45
43
41
37
36
37
37
37
35
34
33
34
35
36
37
36
36
37
37
40
44
48
51
52
51
63
63
54
67
55
56
57
58
58
59
Gross Profit
363
N/A
344
-5%
352
+2%
358
+2%
362
+1%
394
+9%
397
+1%
408
+3%
406
-1%
416
+3%
423
+2%
419
-1%
424
+1%
427
+1%
432
+1%
433
+0%
441
+2%
441
0%
437
-1%
440
+1%
438
0%
430
-2%
437
+2%
436
0%
440
+1%
443
+1%
446
+1%
492
+10%
505
+3%
526
+4%
543
+3%
652
+20%
663
+2%
539
-19%
679
+26%
566
-17%
572
+1%
582
+2%
581
0%
576
-1%
583
+1%
Operating Income
Operating Expenses
(335)
(323)
(330)
(340)
(345)
(373)
(380)
(385)
(380)
(383)
(391)
(385)
(385)
(390)
(385)
(383)
(388)
(387)
(388)
(389)
(389)
(383)
(383)
(382)
(383)
(390)
(401)
(430)
(440)
(457)
(477)
(611)
(634)
(523)
(657)
(534)
(534)
(532)
(534)
(534)
(538)
Selling, General & Administrative
(232)
(215)
(219)
(222)
(222)
(251)
(252)
(258)
(255)
(256)
(260)
(259)
(263)
(270)
(267)
(265)
(267)
(266)
(267)
(266)
(262)
(256)
(257)
(256)
(258)
(261)
(271)
(280)
(287)
(299)
(312)
(411)
(426)
(350)
(439)
(355)
(353)
(348)
(347)
(343)
(344)
Depreciation & Amortization
(41)
(44)
(46)
(49)
(51)
(52)
(53)
(54)
(54)
(55)
(56)
(55)
(53)
(48)
(46)
(45)
(46)
(47)
(46)
(48)
(49)
(53)
(58)
(57)
(57)
(51)
(53)
(68)
(68)
(67)
(66)
(66)
(68)
(57)
(73)
(61)
(63)
(64)
(65)
(66)
(67)
Other Operating Expenses
(62)
(64)
(65)
(69)
(72)
(70)
(74)
(73)
(71)
(72)
(75)
(70)
(69)
(72)
(72)
(73)
(75)
(75)
(75)
(75)
(78)
(73)
(69)
(70)
(68)
(78)
(78)
(82)
(85)
(91)
(99)
(134)
(140)
(117)
(145)
(117)
(118)
(119)
(121)
(124)
(127)
Operating Income
29
N/A
22
-24%
22
+3%
19
-16%
17
-8%
22
+27%
17
-23%
24
+40%
25
+7%
33
+30%
31
-5%
34
+9%
39
+14%
37
-4%
47
+26%
50
+6%
53
+6%
53
+1%
49
-8%
51
+4%
48
-5%
48
-2%
53
+12%
53
+1%
56
+5%
53
-5%
44
-17%
62
+41%
65
+5%
69
+5%
66
-3%
40
-39%
30
-27%
16
-47%
23
+45%
32
+40%
39
+22%
50
+30%
46
-8%
41
-11%
45
+10%
Pre-Tax Income
Interest Income Expense
(9)
(8)
(10)
(10)
(8)
(4)
(4)
(3)
(2)
(1)
(2)
(3)
(5)
(4)
(5)
(3)
(3)
(2)
(2)
(3)
(2)
(3)
(3)
(2)
(4)
(0)
(1)
(1)
0
(2)
(2)
(3)
(4)
(4)
(6)
(10)
(6)
(3)
2
7
4
Non-Reccuring Items
(1)
(1)
(1)
(1)
(2)
(2)
0
(5)
(3)
(3)
0
0
0
0
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
(6)
Total Other Income
0
(1)
0
0
0
(2)
0
0
0
(2)
0
(1)
0
(1)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(1)
0
0
0
(1)
0
0
0
(0)
(6)
(6)
(6)
Pre-Tax Income
19
N/A
12
-39%
11
-6%
8
-30%
7
-5%
14
+91%
13
-8%
15
+21%
20
+31%
28
+36%
29
+5%
31
+8%
34
+10%
33
-4%
42
+29%
46
+8%
49
+7%
51
+4%
47
-9%
48
+3%
46
-5%
44
-3%
51
+14%
51
+1%
52
+2%
52
+0%
43
-17%
61
+42%
65
+6%
66
+2%
65
-3%
38
-42%
25
-33%
11
-55%
16
+45%
21
+31%
32
+48%
46
+44%
42
-8%
43
+2%
37
-14%
Net Income
Tax Provision
(2)
(3)
(3)
(2)
(2)
(4)
(4)
(6)
(7)
(7)
(7)
(6)
(8)
(8)
(11)
(12)
(11)
(11)
(10)
(11)
(10)
(9)
(11)
(11)
(11)
(11)
(9)
(13)
(14)
(16)
(18)
(13)
(9)
(3)
(3)
(3)
(8)
(9)
(8)
(5)
(5)
Income from Continuing Operations
16
8
8
6
5
9
9
9
13
20
22
25
26
25
32
34
38
40
36
37
36
35
40
40
41
41
34
48
51
50
47
25
16
9
14
18
23
37
34
38
33
Income to Minority Interest
(1)
0
0
0
0
(1)
(1)
(1)
(1)
(1)
(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
Net Income (Common)
16
N/A
18
+15%
21
+14%
21
+2%
21
-2%
17
-16%
14
-22%
15
+8%
18
+22%
22
+21%
24
+8%
25
+4%
26
+4%
25
-4%
32
+29%
34
+7%
38
+11%
40
+5%
36
-9%
37
+3%
36
-5%
35
-2%
40
+14%
40
+1%
41
+2%
41
+0%
34
-17%
44
+28%
47
+7%
50
+7%
47
-6%
25
-48%
16
-36%
9
-45%
14
+55%
18
+32%
23
+30%
37
+58%
34
-8%
38
+11%
33
-13%
EPS (Diluted)
0.32
N/A
0.36
+13%
0.4
+11%
0.41
+2%
0.4
-2%
0.34
-15%
0.27
-21%
0.29
+7%
0.35
+21%
0.42
+20%
0.45
+7%
0.47
+4%
0.49
+4%
0.48
-2%
0.61
+27%
0.65
+7%
0.72
+11%
0.75
+4%
0.69
-8%
0.71
+3%
0.67
-6%
0.66
-1%
0.75
+14%
0.76
+1%
0.77
+1%
0.77
N/A
0.64
-17%
0.81
+27%
0.87
+7%
0.94
+8%
0.88
-6%
0.46
-48%
0.29
-37%
0.16
-45%
0.25
+56%
0.33
+32%
0.43
+30%
0.68
+58%
0.62
-9%
0.69
+11%
0.6
-13%

See Also

Discover More