Note AB (publ)
STO:NOTE

Watchlist Manager
Note AB (publ) Logo
Note AB (publ)
STO:NOTE
Watchlist
Price: 131.5 SEK -2.38% Market Closed
Market Cap: 3.8B SEK
Have any thoughts about
Note AB (publ)?
Write Note

Income Statement

Earnings Waterfall
Note AB (publ)

Revenue
4B SEK
Cost of Revenue
-3.5B SEK
Gross Profit
475.8m SEK
Operating Expenses
-111.1m SEK
Operating Income
364.6m SEK
Other Expenses
-98.7m SEK
Net Income
266m SEK

Income Statement
Note AB (publ)

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
971
N/A
964
-1%
1 007
+4%
1 038
+3%
1 064
+3%
1 122
+5%
1 125
+0%
1 128
+0%
1 115
-1%
1 098
-2%
1 096
0%
1 122
+2%
1 139
+1%
1 176
+3%
1 207
+3%
1 249
+3%
1 307
+5%
1 379
+5%
1 476
+7%
1 562
+6%
1 672
+7%
1 760
+5%
1 829
+4%
1 892
+3%
1 891
0%
1 874
-1%
1 901
+1%
2 043
+7%
2 295
+12%
2 643
+15%
2 962
+12%
3 218
+9%
3 463
+8%
3 687
+6%
3 917
+6%
4 097
+5%
4 201
+3%
4 243
+1%
4 247
+0%
4 181
-2%
3 956
-5%
Gross Profit
Cost of Revenue
(870)
(862)
(898)
(925)
(950)
(999)
(999)
(997)
(984)
(966)
(966)
(991)
(1 003)
(1 035)
(1 064)
(1 097)
(1 148)
(1 207)
(1 290)
(1 370)
(1 471)
(1 554)
(1 615)
(1 670)
(1 669)
(1 649)
(1 671)
(1 785)
(1 994)
(2 290)
(2 566)
(2 788)
(3 036)
(3 214)
(3 411)
(3 572)
(3 635)
(3 730)
(3 742)
(3 677)
(3 481)
Gross Profit
102
N/A
102
+1%
109
+6%
113
+4%
115
+1%
123
+7%
126
+3%
132
+4%
131
0%
132
+0%
130
-1%
131
+1%
136
+4%
140
+3%
143
+2%
151
+6%
159
+5%
172
+8%
186
+8%
192
+3%
201
+5%
206
+3%
214
+4%
222
+4%
222
N/A
225
+1%
230
+2%
258
+12%
301
+17%
354
+18%
397
+12%
431
+9%
428
-1%
473
+11%
506
+7%
525
+4%
566
+8%
514
-9%
506
-2%
505
0%
476
-6%
Operating Income
Operating Expenses
(68)
(71)
(71)
(72)
(72)
(77)
(79)
(80)
(77)
(71)
(54)
(50)
(49)
(69)
(63)
(68)
(80)
(63)
(92)
(91)
(83)
(58)
(83)
(80)
(76)
(52)
(74)
(84)
(99)
(76)
(110)
(121)
(125)
(58)
(125)
(121)
(125)
(80)
(97)
(103)
(111)
Selling, General & Administrative
(68)
(69)
(71)
(73)
(73)
(78)
(78)
(78)
(75)
(71)
(74)
(73)
(74)
(73)
(70)
(71)
(80)
(83)
(86)
(88)
(81)
(81)
(84)
(85)
(86)
(83)
(83)
(88)
(95)
(98)
(109)
(111)
(113)
(114)
(119)
(123)
(132)
(139)
(147)
(156)
(155)
Depreciation & Amortization
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
0
0
0
(3)
0
0
0
Other Operating Expenses
(1)
(2)
(0)
1
1
2
(1)
(2)
(2)
0
20
23
26
4
7
3
(0)
21
(6)
(3)
(2)
24
0
4
9
33
9
4
(4)
24
(1)
(10)
(12)
58
(6)
2
7
61
50
53
44
Operating Income
33
N/A
31
-6%
38
+21%
42
+10%
43
+3%
45
+6%
48
+5%
52
+9%
54
+5%
60
+11%
76
+27%
81
+6%
87
+7%
71
-18%
80
+12%
83
+4%
79
-6%
109
+39%
94
-14%
102
+8%
118
+16%
148
+26%
131
-11%
142
+8%
146
+3%
173
+18%
156
-10%
174
+12%
202
+16%
278
+37%
287
+3%
310
+8%
303
-2%
415
+37%
381
-8%
404
+6%
441
+9%
434
-2%
409
-6%
402
-2%
365
-9%
Pre-Tax Income
Interest Income Expense
(6)
1
(2)
(4)
(4)
1
(6)
(6)
(6)
(1)
(6)
(5)
(5)
(1)
(5)
(6)
(5)
(27)
(5)
(6)
(7)
(29)
(11)
(9)
(10)
(33)
(4)
(6)
(8)
(37)
(19)
(28)
(33)
(98)
(35)
(34)
(38)
(76)
(45)
(48)
(43)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
22
0
0
0
0
0
0
0
0
0
0
0
6
0
0
0
1
0
0
0
0
0
0
0
39
0
0
7
Total Other Income
0
(3)
(1)
(2)
0
(7)
1
(0)
(0)
(5)
0
0
0
(3)
0
0
0
(3)
0
0
0
(3)
0
0
0
(3)
0
0
0
(4)
0
0
0
(6)
0
0
0
(6)
0
0
0
Pre-Tax Income
27
N/A
29
+6%
36
+25%
38
+6%
39
+2%
40
+3%
42
+5%
46
+11%
49
+5%
54
+12%
71
+30%
76
+8%
82
+8%
89
+8%
75
-16%
77
+3%
73
-5%
79
+7%
89
+13%
96
+8%
111
+16%
116
+4%
120
+3%
133
+11%
136
+2%
143
+5%
153
+7%
169
+10%
195
+15%
237
+22%
268
+13%
282
+5%
270
-4%
311
+15%
346
+11%
370
+7%
403
+9%
390
-3%
364
-7%
354
-3%
329
-7%
Net Income
Tax Provision
(2)
(4)
(5)
(5)
(4)
(5)
(6)
(8)
(9)
(9)
(9)
(14)
(15)
(17)
(17)
(14)
(16)
(15)
(17)
(18)
(22)
(24)
(27)
(29)
(26)
(27)
(28)
(31)
(37)
(43)
(49)
(51)
(47)
(57)
(63)
(67)
(75)
(70)
(65)
(66)
(63)
Income from Continuing Operations
25
25
31
34
35
35
36
38
39
45
62
63
67
72
57
63
58
64
72
78
89
92
93
104
110
116
125
138
158
194
219
231
223
254
283
303
328
320
299
288
266
Net Income (Common)
25
N/A
25
-2%
31
+25%
34
+9%
35
+3%
35
0%
36
+2%
38
+7%
39
+3%
45
+15%
62
+37%
63
+1%
67
+8%
72
+7%
57
-21%
63
+9%
58
-8%
64
+11%
72
+12%
78
+8%
89
+14%
92
+4%
93
+1%
104
+12%
110
+6%
116
+5%
125
+8%
107
-14%
127
+19%
194
+53%
219
+13%
231
+5%
223
-3%
254
+14%
283
+11%
303
+7%
328
+8%
320
-3%
299
-7%
288
-4%
266
-8%
EPS (Diluted)
0.87
N/A
0.85
-2%
1.07
+26%
1.16
+8%
1.2
+3%
1.2
N/A
1.22
+2%
1.31
+7%
1.35
+3%
1.57
+16%
2.14
+36%
2.16
+1%
2.27
+5%
2.47
+9%
1.97
-20%
2.16
+10%
1.98
-8%
2.22
+12%
2.44
+10%
2.59
+6%
3.06
+18%
3.18
+4%
3.3
+4%
3.67
+11%
3.84
+5%
4.05
+5%
4.33
+7%
3.7
-15%
4.38
+18%
6.72
+53%
7.59
+13%
7.98
+5%
7.7
-4%
8.77
+14%
9.77
+11%
10.46
+7%
11.32
+8%
11.04
-2%
10.31
-7%
9.94
-4%
9.22
-7%

See Also

Discover More