KABE Group AB
STO:KABE B
KABE Group AB
STO:KABE B
Price:
183
SEK
-4.79%
Market Closed
Market Cap:
kr1.5B
Income Statement
Earnings Waterfall
KABE Group AB
KABE Group AB
Income Statement
KABE Group AB
KABE Group AB
Currency: SEK
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Revenue |
2 358
N/A
|
2 215
-6%
|
2 079
-6%
|
2 011
-3%
|
2 132
+6%
|
2 319
+9%
|
2 675
+15%
|
3 036
+13%
|
3 266
+8%
|
3 436
+5%
|
3 368
-2%
|
3 531
+5%
|
3 667
+4%
|
3 847
+5%
|
4 021
+5%
|
4 143
+3%
|
4 084
-1%
|
4 093
+0%
|
4 100
+0%
|
3 881
-5%
|
3 796
-2%
|
3 695
-3%
|
3 493
-5%
|
3 297
-6%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(2 047)
|
(1 929)
|
(1 827)
|
(1 790)
|
(1 899)
|
(2 058)
|
(2 351)
|
(2 644)
|
(2 800)
|
(2 934)
|
(2 869)
|
(3 012)
|
(3 145)
|
(3 297)
|
(3 442)
|
(3 543)
|
(3 493)
|
(3 511)
|
(3 512)
|
(3 335)
|
(3 287)
|
(3 208)
|
(3 073)
|
(2 902)
|
|
| Gross Profit |
311
N/A
|
286
-8%
|
252
-12%
|
221
-12%
|
233
+5%
|
261
+12%
|
324
+24%
|
392
+21%
|
466
+19%
|
502
+8%
|
499
-1%
|
519
+4%
|
522
+1%
|
550
+5%
|
579
+5%
|
600
+4%
|
591
-2%
|
582
-2%
|
588
+1%
|
546
-7%
|
509
-7%
|
487
-4%
|
420
-14%
|
395
-6%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(163)
|
(187)
|
(177)
|
(161)
|
(137)
|
(144)
|
(170)
|
(195)
|
(217)
|
(229)
|
(216)
|
(223)
|
(255)
|
(261)
|
(267)
|
(285)
|
(299)
|
(300)
|
(319)
|
(313)
|
(301)
|
(309)
|
(288)
|
(290)
|
|
| Selling, General & Administrative |
(158)
|
(165)
|
(159)
|
(144)
|
(131)
|
(145)
|
(165)
|
(189)
|
(211)
|
(230)
|
(232)
|
(243)
|
(249)
|
(271)
|
(283)
|
(302)
|
(297)
|
(306)
|
(314)
|
(306)
|
(295)
|
(301)
|
(287)
|
(280)
|
|
| Depreciation & Amortization |
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(22)
|
(18)
|
(17)
|
0
|
1
|
(5)
|
(6)
|
1
|
1
|
16
|
20
|
0
|
10
|
16
|
17
|
5
|
6
|
(5)
|
(7)
|
1
|
(8)
|
(1)
|
(10)
|
|
| Operating Income |
148
N/A
|
99
-33%
|
75
-24%
|
60
-20%
|
96
+60%
|
117
+22%
|
154
+32%
|
197
+28%
|
249
+26%
|
273
+10%
|
283
+4%
|
296
+5%
|
267
-10%
|
289
+8%
|
312
+8%
|
315
+1%
|
292
-7%
|
282
-3%
|
269
-5%
|
233
-13%
|
208
-11%
|
178
-14%
|
132
-26%
|
105
-20%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
0
|
11
|
10
|
10
|
(12)
|
14
|
15
|
13
|
16
|
3
|
2
|
5
|
19
|
8
|
10
|
10
|
12
|
27
|
31
|
31
|
42
|
16
|
13
|
13
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
| Pre-Tax Income |
148
N/A
|
110
-26%
|
85
-23%
|
70
-18%
|
84
+20%
|
131
+56%
|
169
+29%
|
210
+24%
|
265
+26%
|
276
+4%
|
285
+3%
|
301
+6%
|
286
-5%
|
297
+4%
|
322
+8%
|
325
+1%
|
304
-6%
|
309
+2%
|
300
-3%
|
264
-12%
|
250
-5%
|
197
-21%
|
148
-25%
|
121
-18%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(30)
|
(21)
|
(17)
|
(14)
|
(17)
|
(25)
|
(31)
|
(41)
|
(53)
|
(57)
|
(60)
|
(61)
|
(59)
|
(61)
|
(66)
|
(67)
|
(74)
|
(77)
|
(77)
|
(71)
|
(56)
|
(44)
|
(33)
|
(27)
|
|
| Income from Continuing Operations |
118
|
89
|
68
|
56
|
67
|
106
|
138
|
169
|
212
|
219
|
225
|
240
|
227
|
236
|
256
|
258
|
230
|
232
|
223
|
193
|
194
|
153
|
115
|
94
|
|
| Net Income (Common) |
118
N/A
|
89
-25%
|
68
-24%
|
56
-18%
|
67
+20%
|
106
+58%
|
138
+30%
|
169
+22%
|
212
+25%
|
219
+3%
|
225
+3%
|
240
+7%
|
227
-5%
|
236
+4%
|
256
+8%
|
258
+1%
|
230
-11%
|
232
+1%
|
223
-4%
|
193
-13%
|
194
+1%
|
153
-21%
|
115
-25%
|
94
-18%
|
|
| EPS (Diluted) |
13.11
N/A
|
9.89
-25%
|
7.56
-24%
|
6.22
-18%
|
7.44
+20%
|
11.77
+58%
|
15.33
+30%
|
18.78
+23%
|
23.56
+25%
|
24.34
+3%
|
25
+3%
|
26.67
+7%
|
25.22
-5%
|
26.22
+4%
|
28.44
+8%
|
28.67
+1%
|
25.56
-11%
|
25.78
+1%
|
24.78
-4%
|
21.44
-13%
|
21.56
+1%
|
17
-21%
|
12.78
-25%
|
10.44
-18%
|
|
Switch to:
Switch to:
See Also
Discover More
