Instalco AB
STO:INSTAL

Watchlist Manager
Instalco AB Logo
Instalco AB
STO:INSTAL
Watchlist
Price: 32.72 SEK 2%
Market Cap: 8.6B SEK
Have any thoughts about
Instalco AB?
Write Note

Income Statement

Earnings Waterfall
Instalco AB

Revenue
14B SEK
Cost of Revenue
-6.7B SEK
Gross Profit
7.3B SEK
Operating Expenses
-6.4B SEK
Operating Income
834m SEK
Other Expenses
-338m SEK
Net Income
496m SEK

Income Statement
Instalco AB

Rotate your device to view
Income Statement
Currency: SEK
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
2 407
N/A
2 622
+9%
2 804
+7%
2 956
+5%
3 114
+5%
3 404
+9%
3 797
+12%
4 087
+8%
4 414
+8%
4 654
+5%
4 886
+5%
5 304
+9%
5 692
+7%
6 150
+8%
6 469
+5%
6 696
+4%
7 122
+6%
7 388
+4%
7 974
+8%
8 320
+4%
8 890
+7%
9 531
+7%
10 322
+8%
11 121
+8%
12 063
+8%
12 744
+6%
13 474
+6%
13 996
+4%
14 279
+2%
14 298
+0%
14 122
-1%
13 956
-1%
Gross Profit
Cost of Revenue
(1 362)
(1 468)
(1 529)
(1 558)
(1 589)
(1 729)
(1 939)
(2 109)
(2 295)
(2 411)
(2 514)
(2 758)
(2 937)
(3 179)
(3 382)
(3 495)
(3 720)
(3 821)
(4 095)
(4 240)
(4 552)
(4 881)
(5 284)
(5 728)
(6 186)
(6 568)
(6 923)
(7 154)
(7 215)
(7 054)
(6 829)
(6 686)
Gross Profit
1 045
N/A
1 154
+10%
1 275
+10%
1 398
+10%
1 525
+9%
1 675
+10%
1 858
+11%
1 978
+6%
2 119
+7%
2 243
+6%
2 372
+6%
2 546
+7%
2 755
+8%
2 971
+8%
3 087
+4%
3 201
+4%
3 402
+6%
3 567
+5%
3 879
+9%
4 080
+5%
4 338
+6%
4 650
+7%
5 038
+8%
5 393
+7%
5 877
+9%
6 176
+5%
6 551
+6%
6 842
+4%
7 064
+3%
7 244
+3%
7 293
+1%
7 270
0%
Operating Income
Operating Expenses
(905)
(999)
(1 108)
(1 190)
(1 281)
(1 429)
(1 573)
(1 677)
(1 788)
(1 860)
(1 944)
(2 073)
(2 263)
(2 449)
(2 556)
(2 643)
(2 798)
(2 933)
(3 202)
(3 380)
(3 616)
(3 927)
(4 297)
(4 659)
(5 093)
(5 354)
(5 700)
(5 953)
(6 156)
(6 345)
(6 414)
(6 436)
Selling, General & Administrative
(725)
(797)
(885)
(953)
(1 031)
(1 137)
(1 249)
(1 329)
(1 438)
(1 515)
(1 602)
(1 693)
(1 836)
(1 963)
(2 054)
(2 143)
(2 274)
(2 423)
(2 634)
(2 782)
(2 975)
(3 172)
(3 397)
(3 583)
(3 805)
(3 995)
(4 244)
(4 448)
(4 673)
(4 828)
(4 886)
(4 903)
Depreciation & Amortization
(4)
(5)
(5)
(5)
(6)
(6)
(7)
(8)
(9)
(27)
(46)
(70)
(95)
(103)
(114)
(119)
(135)
(143)
(155)
(175)
(198)
(231)
(274)
(341)
(381)
(420)
(470)
(485)
(517)
(535)
(533)
(548)
Other Operating Expenses
(176)
(197)
(218)
(232)
(244)
(286)
(317)
(340)
(341)
(318)
(296)
(310)
(332)
(383)
(388)
(381)
(389)
(367)
(413)
(423)
(443)
(524)
(626)
(735)
(907)
(939)
(986)
(1 020)
(966)
(981)
(994)
(984)
Operating Income
140
N/A
155
+11%
167
+8%
208
+25%
244
+17%
246
+1%
285
+16%
301
+6%
331
+10%
383
+16%
428
+12%
473
+11%
492
+4%
522
+6%
531
+2%
558
+5%
604
+8%
634
+5%
677
+7%
700
+3%
722
+3%
723
+0%
741
+2%
734
-1%
784
+7%
822
+5%
851
+4%
889
+4%
908
+2%
899
-1%
879
-2%
834
-5%
Pre-Tax Income
Interest Income Expense
(8)
(9)
(14)
(14)
(14)
(15)
(12)
(15)
(16)
(17)
(15)
(15)
(20)
(24)
(24)
(22)
(9)
(7)
(5)
(8)
(23)
(38)
(44)
(63)
(68)
(50)
(86)
(76)
(78)
(142)
(154)
(182)
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
(9)
0
0
0
Total Other Income
0
(2)
(1)
(1)
(1)
(1)
(1)
(1)
1
0
0
0
1
(1)
0
0
(1)
0
0
0
0
0
0
0
(19)
(31)
(31)
(31)
(29)
1
0
0
Pre-Tax Income
132
N/A
144
+9%
152
+6%
193
+27%
229
+18%
230
+0%
272
+18%
285
+5%
316
+11%
367
+16%
414
+13%
459
+11%
473
+3%
497
+5%
506
+2%
535
+6%
594
+11%
626
+5%
671
+7%
692
+3%
699
+1%
686
-2%
698
+2%
671
-4%
697
+4%
741
+6%
734
-1%
782
+7%
792
+1%
758
-4%
726
-4%
653
-10%
Net Income
Tax Provision
(41)
(47)
(50)
(62)
(58)
(64)
(75)
(69)
(67)
(71)
(74)
(98)
(101)
(107)
(113)
(117)
(133)
(137)
(148)
(144)
(142)
(138)
(114)
(140)
(145)
(156)
(178)
(162)
(177)
(170)
(168)
(148)
Income from Continuing Operations
91
97
102
131
171
166
197
216
249
296
340
361
372
390
393
418
461
489
523
548
557
548
584
531
552
585
556
620
615
588
558
505
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
0
0
(8)
(31)
(24)
(35)
(32)
(14)
(17)
(12)
(10)
Net Income (Common)
91
N/A
99
+9%
103
+4%
131
+27%
171
+31%
165
-4%
196
+19%
215
+10%
249
+16%
295
+18%
339
+15%
361
+6%
372
+3%
389
+5%
392
+1%
417
+6%
462
+11%
490
+6%
524
+7%
548
+5%
558
+2%
548
-2%
585
+7%
525
-10%
520
-1%
561
+8%
521
-7%
589
+13%
601
+2%
574
-4%
548
-5%
496
-9%
EPS (Diluted)
0.38
N/A
2.06
+442%
2.14
+4%
2.72
+27%
0.71
-74%
3.48
+390%
4.1
+18%
4.31
+5%
1.02
-76%
5.86
+475%
6.7
+14%
7.09
+6%
1.47
-79%
7.57
+415%
7.72
+2%
7.95
+3%
1.78
-78%
0.36
-80%
1.97
+447%
2.06
+5%
2.11
+2%
2.07
-2%
2.2
+6%
1.98
-10%
1.96
-1%
2.11
+8%
1.97
-7%
2.22
+13%
2.26
+2%
2.17
-4%
2.07
-5%
1.87
-10%

See Also

Discover More