HMS Networks AB
STO:HMS

Watchlist Manager
HMS Networks AB Logo
HMS Networks AB
STO:HMS
Watchlist
Price: 430 SEK -2.32% Market Closed
Market Cap: 21.6B SEK
Have any thoughts about
HMS Networks AB?
Write Note

Income Statement

Earnings Waterfall
HMS Networks AB

Revenue
3B SEK
Cost of Revenue
-1.1B SEK
Gross Profit
1.9B SEK
Operating Expenses
-1.3B SEK
Operating Income
639.3m SEK
Other Expenses
-292.7m SEK
Net Income
346.6m SEK

Income Statement
HMS Networks 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
559
N/A
589
+5%
620
+5%
655
+6%
683
+4%
702
+3%
733
+4%
788
+8%
862
+9%
952
+10%
1 030
+8%
1 096
+6%
1 147
+5%
1 183
+3%
1 225
+4%
1 255
+2%
1 303
+4%
1 366
+5%
1 425
+4%
1 512
+6%
1 536
+2%
1 519
-1%
1 501
-1%
1 440
-4%
1 408
-2%
1 467
+4%
1 561
+6%
1 680
+8%
1 807
+8%
1 972
+9%
2 034
+3%
2 161
+6%
2 313
+7%
2 506
+8%
2 762
+10%
2 864
+4%
3 029
+6%
3 025
0%
2 868
-5%
3 010
+5%
3 013
+0%
Gross Profit
Cost of Revenue
(209)
(222)
(234)
(247)
(262)
(272)
(290)
(314)
(338)
(371)
(398)
(421)
(444)
(462)
(475)
(483)
(504)
(532)
(564)
(604)
(604)
(591)
(573)
(546)
(537)
(558)
(585)
(622)
(673)
(741)
(775)
(830)
(876)
(930)
(1 005)
(1 026)
(1 071)
(1 057)
(1 016)
(1 090)
(1 106)
Gross Profit
350
N/A
367
+5%
387
+5%
409
+6%
421
+3%
430
+2%
443
+3%
474
+7%
524
+11%
581
+11%
632
+9%
675
+7%
703
+4%
722
+3%
750
+4%
772
+3%
800
+4%
834
+4%
861
+3%
908
+5%
932
+3%
928
0%
928
N/A
894
-4%
871
-3%
909
+4%
976
+7%
1 058
+8%
1 134
+7%
1 230
+9%
1 258
+2%
1 330
+6%
1 436
+8%
1 577
+10%
1 758
+11%
1 839
+5%
1 959
+7%
1 967
+0%
1 851
-6%
1 919
+4%
1 906
-1%
Operating Income
Operating Expenses
(257)
(269)
(279)
(298)
(315)
(328)
(353)
(373)
(400)
(432)
(446)
(465)
(482)
(509)
(532)
(551)
(569)
(583)
(612)
(650)
(667)
(656)
(656)
(621)
(602)
(615)
(641)
(671)
(723)
(780)
(788)
(838)
(866)
(931)
(1 033)
(1 107)
(1 183)
(1 186)
(1 152)
(1 224)
(1 267)
Selling, General & Administrative
(186)
(193)
(203)
(209)
(218)
(226)
(242)
(263)
(283)
(299)
(317)
(330)
(345)
(363)
(388)
(403)
(416)
(414)
(434)
(456)
(466)
(463)
(479)
(448)
(436)
(435)
(435)
(464)
(500)
(546)
(567)
(602)
(633)
(670)
(739)
(799)
(851)
(870)
(860)
(911)
(936)
Research & Development
(78)
(85)
(85)
(93)
(101)
(103)
(109)
(109)
(113)
(117)
(122)
(130)
(136)
(138)
(146)
(149)
(153)
(160)
(174)
(185)
(186)
(188)
(183)
(182)
(181)
(180)
0
(146)
(161)
(235)
(237)
(243)
(249)
(261)
(280)
(295)
(310)
(319)
(295)
(294)
(289)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(8)
0
0
0
(11)
0
0
0
(11)
0
0
0
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
7
8
9
4
4
1
(2)
(1)
(5)
(8)
(7)
(4)
(1)
2
2
2
1
2
(3)
(8)
(14)
6
6
9
15
0
(206)
(61)
(62)
1
16
7
16
(1)
(15)
(14)
(23)
4
4
(18)
(41)
Operating Income
93
N/A
98
+5%
108
+11%
111
+3%
105
-5%
102
-3%
90
-11%
101
+12%
124
+23%
149
+20%
186
+25%
211
+13%
221
+5%
212
-4%
218
+3%
222
+2%
231
+4%
251
+9%
249
-1%
258
+4%
265
+3%
272
+2%
272
+0%
273
+0%
269
-1%
294
+9%
335
+14%
387
+16%
411
+6%
450
+10%
471
+5%
493
+5%
571
+16%
645
+13%
725
+12%
732
+1%
776
+6%
782
+1%
699
-11%
695
-1%
639
-8%
Pre-Tax Income
Interest Income Expense
(11)
(12)
(11)
(13)
(14)
(14)
(15)
(9)
(8)
(10)
(8)
(13)
(15)
(17)
(27)
(28)
(26)
(20)
(13)
(10)
(7)
(22)
(15)
(13)
(16)
(17)
(8)
(12)
(7)
(0)
(2)
(0)
(12)
(50)
(22)
(28)
(19)
(39)
(35)
(88)
(131)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
(22)
(22)
(26)
(1)
(3)
0
0
0
0
0
0
0
27
0
0
0
(23)
(27)
(69)
(73)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(1)
1
0
1
0
(2)
0
(2)
0
Pre-Tax Income
83
N/A
86
+4%
97
+13%
99
+2%
92
-7%
88
-4%
75
-14%
92
+21%
116
+27%
140
+20%
179
+28%
198
+11%
206
+4%
195
-5%
191
-2%
194
+1%
205
+6%
232
+13%
236
+2%
248
+5%
233
-6%
228
-2%
235
+3%
234
0%
252
+8%
274
+9%
327
+19%
375
+15%
404
+8%
448
+11%
468
+4%
491
+5%
557
+13%
623
+12%
701
+13%
704
+0%
756
+7%
717
-5%
637
-11%
536
-16%
434
-19%
Net Income
Tax Provision
(19)
(23)
(26)
(27)
(26)
(27)
(25)
(30)
(38)
(39)
(50)
(56)
(58)
(52)
(51)
(51)
(55)
(61)
(62)
(64)
(54)
(23)
(23)
(20)
(21)
(54)
(60)
(64)
(71)
(86)
(87)
(99)
(114)
(116)
(133)
(129)
(144)
(147)
(134)
(115)
(91)
Income from Continuing Operations
63
63
71
72
66
60
51
62
78
100
128
143
148
143
140
142
150
171
174
184
179
205
212
214
231
220
267
311
333
362
381
392
443
508
569
576
613
571
504
422
344
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
5
6
3
0
(8)
(9)
(8)
(4)
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
63
N/A
63
0%
71
+12%
72
+2%
66
-8%
60
-9%
51
-16%
62
+21%
78
+27%
100
+28%
128
+28%
143
+11%
148
+4%
143
-4%
139
-2%
141
+1%
150
+6%
171
+14%
176
+3%
185
+5%
180
-3%
206
+14%
213
+3%
220
+3%
236
+7%
223
-5%
266
+19%
302
+14%
324
+7%
355
+9%
377
+6%
392
+4%
443
+13%
508
+15%
568
+12%
575
+1%
612
+6%
571
-7%
506
-11%
424
-16%
347
-18%
EPS (Diluted)
1.41
N/A
1.4
-1%
1.57
+12%
1.59
+1%
1.46
-8%
1.33
-9%
1.09
-18%
1.31
+20%
1.68
+28%
2.15
+28%
2.73
+27%
3.04
+11%
3.16
+4%
3.04
-4%
2.99
-2%
3.03
+1%
3.23
+7%
3.65
+13%
3.78
+4%
3.97
+5%
3.86
-3%
4.4
+14%
4.57
+4%
4.72
+3%
5.06
+7%
4.77
-6%
5.69
+19%
6.46
+14%
6.94
+7%
7.57
+9%
8.07
+7%
8.43
+4%
9.49
+13%
10.85
+14%
12.17
+12%
12.31
+1%
13.11
+6%
12.19
-7%
10.83
-11%
8.74
-19%
6.9
-21%

See Also

Discover More