Garo AB
STO:GARO

Watchlist Manager
Garo AB Logo
Garo AB
STO:GARO
Watchlist
Price: 19.78 SEK 0.82% Market Closed
Market Cap: 989m SEK
Have any thoughts about
Garo AB?
Write Note

Income Statement

Earnings Waterfall
Garo AB

Revenue
1.2B SEK
Cost of Revenue
-857.7m SEK
Gross Profit
354.8m SEK
Operating Expenses
-360.6m SEK
Operating Income
-5.8m SEK
Other Expenses
-20.6m SEK
Net Income
-26.4m SEK

Income Statement
Garo AB

Rotate your device to view
Income Statement
Currency: SEK
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
Revenue
Revenue
554
N/A
585
+6%
612
+5%
624
+2%
658
+5%
690
+5%
723
+5%
759
+5%
796
+5%
821
+3%
844
+3%
872
+3%
904
+4%
945
+5%
978
+3%
1 000
+2%
1 008
+1%
1 008
0%
1 000
-1%
1 011
+1%
1 040
+3%
1 082
+4%
1 185
+10%
1 232
+4%
1 296
+5%
1 387
+7%
1 396
+1%
1 419
+2%
1 391
-2%
1 379
-1%
1 415
+3%
1 402
-1%
1 370
-2%
1 292
-6%
1 213
-6%
Gross Profit
Cost of Revenue
(290)
(311)
(327)
(331)
(340)
(353)
(365)
(384)
(403)
(415)
(429)
(442)
(455)
(479)
(495)
(513)
(516)
(528)
(519)
(519)
(646)
(538)
(588)
(611)
(791)
(699)
(715)
(733)
(896)
(842)
(926)
(973)
(951)
(909)
(858)
Gross Profit
264
N/A
273
+4%
285
+4%
294
+3%
318
+8%
337
+6%
358
+6%
375
+5%
393
+5%
406
+3%
415
+2%
430
+4%
449
+4%
466
+4%
483
+4%
487
+1%
492
+1%
481
-2%
481
+0%
492
+2%
394
-20%
544
+38%
597
+10%
621
+4%
505
-19%
688
+36%
681
-1%
686
+1%
494
-28%
538
+9%
489
-9%
429
-12%
419
-2%
383
-9%
355
-7%
Operating Income
Operating Expenses
(202)
(220)
(227)
(234)
(244)
(242)
(259)
(277)
(295)
(307)
(315)
(323)
(335)
(348)
(364)
(373)
(380)
(378)
(372)
(370)
(258)
(381)
(409)
(422)
(298)
(460)
(469)
(484)
(341)
(424)
(396)
(369)
(386)
(366)
(361)
Selling, General & Administrative
(121)
(125)
(129)
(133)
(140)
(147)
(159)
(170)
(183)
(193)
(198)
(201)
(204)
(213)
(219)
(224)
(225)
(225)
(227)
(227)
(232)
(234)
(245)
(254)
(265)
(282)
(291)
(298)
(307)
(313)
(322)
(328)
(326)
(322)
(312)
Depreciation & Amortization
(12)
(12)
(12)
(12)
(11)
(11)
(11)
(12)
(12)
(13)
(14)
(15)
(15)
(16)
(18)
(20)
(22)
(24)
(25)
(27)
(27)
(29)
(31)
(32)
(36)
(37)
(36)
(36)
(36)
(37)
(41)
(46)
(49)
(53)
(55)
Other Operating Expenses
(69)
(82)
(86)
(88)
(93)
(84)
(89)
(95)
(100)
(101)
(103)
(107)
(116)
(119)
(127)
(129)
(133)
(129)
(120)
(117)
2
(118)
(133)
(136)
3
(142)
(141)
(151)
1
(74)
(33)
5
(11)
9
7
Operating Income
62
N/A
54
-14%
58
+9%
60
+3%
74
+23%
95
+28%
99
+4%
98
-1%
98
+1%
100
+2%
100
+0%
107
+7%
114
+6%
118
+4%
119
+1%
114
-4%
113
-1%
102
-9%
109
+6%
122
+13%
136
+11%
163
+20%
188
+15%
199
+6%
207
+4%
228
+10%
213
-7%
202
-5%
153
-24%
114
-26%
92
-19%
60
-35%
33
-45%
17
-50%
(6)
N/A
Pre-Tax Income
Interest Income Expense
(3)
(3)
(1)
(0)
0
(1)
(2)
(3)
(1)
(3)
(6)
(8)
(8)
(6)
(3)
(1)
(3)
(4)
(11)
(11)
(13)
(7)
(2)
(0)
1
(0)
4
0
1
3
9
(5)
(3)
(3)
(16)
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
18
0
0
Total Other Income
0
0
0
0
(1)
(2)
(1)
(1)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(5)
(5)
0
0
0
0
0
(3)
(3)
(0)
0
0
(0)
Pre-Tax Income
59
N/A
51
-15%
57
+13%
60
+4%
73
+22%
94
+28%
96
+3%
95
-2%
96
+1%
97
+1%
94
-3%
99
+5%
106
+7%
112
+6%
116
+3%
113
-3%
110
-3%
98
-11%
98
+0%
111
+14%
123
+11%
152
+23%
181
+19%
194
+7%
208
+7%
228
+9%
216
-5%
202
-7%
153
-24%
114
-26%
98
-14%
56
-43%
48
-14%
14
-72%
(22)
N/A
Net Income
Tax Provision
(14)
(12)
(13)
(13)
(16)
(20)
(21)
(13)
(10)
(11)
(10)
(16)
(23)
(24)
(24)
(26)
(24)
(22)
(23)
(26)
(28)
(33)
(38)
(40)
(42)
(46)
(43)
(42)
(33)
(27)
(24)
(18)
(17)
(11)
(5)
Income from Continuing Operations
46
39
45
46
57
73
76
81
86
86
84
83
83
89
92
87
86
75
75
85
95
119
144
155
167
182
173
160
121
88
74
38
31
3
(26)
Net Income (Common)
46
N/A
39
-15%
45
+15%
46
+4%
57
+23%
73
+28%
76
+3%
81
+7%
86
+5%
86
+1%
84
-3%
83
-1%
83
-1%
88
+7%
91
+3%
87
-5%
86
-1%
75
-12%
75
0%
86
+14%
95
+11%
119
+25%
144
+21%
155
+8%
167
+8%
182
+9%
173
-5%
160
-7%
121
-25%
88
-27%
74
-15%
38
-49%
31
-18%
3
-92%
(26)
N/A
EPS (Diluted)
4.58
N/A
3.9
-15%
4.47
+15%
4.63
+4%
1.14
-75%
7.32
+542%
7.57
+3%
8.13
+7%
1.71
-79%
8.62
+404%
8.37
-3%
8.32
-1%
1.65
-80%
8.84
+436%
9.14
+3%
8.66
-5%
1.71
-80%
1.5
-12%
1.5
N/A
1.71
+14%
1.91
+12%
2.38
+25%
2.87
+21%
3.09
+8%
3.33
+8%
3.64
+9%
3.45
-5%
3.2
-7%
2.41
-25%
1.75
-27%
1.48
-15%
0.76
-49%
0.63
-17%
0.05
-92%
-0.53
N/A

See Also

Discover More