Prevas AB
STO:PREV B
Income Statement
Earnings Waterfall
Prevas AB
Income Statement
Prevas AB
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
|
| Revenue |
808
N/A
|
800
-1%
|
783
-2%
|
772
-1%
|
856
+11%
|
976
+14%
|
1 070
+10%
|
1 187
+11%
|
1 202
+1%
|
1 224
+2%
|
1 254
+2%
|
1 324
+6%
|
1 403
+6%
|
1 445
+3%
|
1 473
+2%
|
1 483
+1%
|
1 495
+1%
|
1 513
+1%
|
1 554
+3%
|
1 587
+2%
|
1 610
+1%
|
1 623
+1%
|
1 627
+0%
|
1 627
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
(312)
|
0
|
0
|
(76)
|
(354)
|
(307)
|
(415)
|
(427)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
809
N/A
|
800
-1%
|
783
-2%
|
575
-26%
|
0
N/A
|
0
N/A
|
0
N/A
|
874
N/A
|
0
N/A
|
0
N/A
|
208
N/A
|
970
+366%
|
760
-22%
|
1 031
+36%
|
1 046
+1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(751)
|
(737)
|
(715)
|
(510)
|
(782)
|
(887)
|
(963)
|
(741)
|
(1 056)
|
(1 073)
|
(1 028)
|
(811)
|
(922)
|
(857)
|
(875)
|
(1 320)
|
(1 339)
|
(1 356)
|
(1 403)
|
(1 448)
|
(1 492)
|
(1 522)
|
(1 522)
|
(1 524)
|
|
| Selling, General & Administrative |
(513)
|
(501)
|
(491)
|
(483)
|
(538)
|
(609)
|
(660)
|
(715)
|
(717)
|
(726)
|
(743)
|
(777)
|
(798)
|
(822)
|
(836)
|
(851)
|
(870)
|
(879)
|
(912)
|
(948)
|
(986)
|
(1 020)
|
(1 023)
|
(1 018)
|
|
| Depreciation & Amortization |
(29)
|
(29)
|
(28)
|
(27)
|
(29)
|
(31)
|
(33)
|
(36)
|
(36)
|
(35)
|
(35)
|
(34)
|
(34)
|
(36)
|
(39)
|
(42)
|
(44)
|
(45)
|
(48)
|
(52)
|
(56)
|
(59)
|
(59)
|
(59)
|
|
| Other Operating Expenses |
(209)
|
(206)
|
(196)
|
0
|
(215)
|
(247)
|
(270)
|
10
|
(303)
|
(312)
|
(250)
|
0
|
(90)
|
0
|
0
|
(427)
|
(426)
|
(432)
|
(442)
|
(449)
|
(450)
|
(444)
|
(440)
|
(446)
|
|
| Operating Income |
58
N/A
|
64
+10%
|
68
+7%
|
66
-4%
|
74
+13%
|
88
+19%
|
106
+20%
|
133
+25%
|
146
+9%
|
151
+3%
|
151
+0%
|
159
+5%
|
174
+9%
|
173
0%
|
171
-1%
|
162
-5%
|
156
-4%
|
157
+1%
|
151
-4%
|
138
-9%
|
118
-15%
|
101
-14%
|
105
+3%
|
103
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(3)
|
(9)
|
(1)
|
(6)
|
(12)
|
(7)
|
(3)
|
(8)
|
(0)
|
1
|
(2)
|
(7)
|
(10)
|
(9)
|
(2)
|
1
|
4
|
(0)
|
(9)
|
(5)
|
(11)
|
(10)
|
(13)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(10)
|
(15)
|
(16)
|
(7)
|
(6)
|
(1)
|
2
|
|
| Total Other Income |
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
54
N/A
|
61
+13%
|
59
-2%
|
60
+1%
|
68
+13%
|
77
+13%
|
99
+29%
|
126
+27%
|
138
+10%
|
150
+9%
|
152
+1%
|
154
+2%
|
167
+9%
|
163
-2%
|
162
-1%
|
160
-1%
|
150
-6%
|
151
+1%
|
136
-10%
|
120
-12%
|
106
-12%
|
84
-20%
|
93
+11%
|
93
0%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
(19)
|
(21)
|
(23)
|
(26)
|
(28)
|
(28)
|
(32)
|
(35)
|
(35)
|
(36)
|
(39)
|
(38)
|
(38)
|
(36)
|
(28)
|
(23)
|
(18)
|
(19)
|
(20)
|
|
| Income from Continuing Operations |
41
|
47
|
44
|
45
|
52
|
58
|
78
|
103
|
112
|
123
|
124
|
122
|
132
|
128
|
125
|
121
|
112
|
113
|
100
|
92
|
82
|
66
|
74
|
72
|
|
| Income to Minority Interest |
(0)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Net Income (Common) |
41
N/A
|
47
+14%
|
45
-4%
|
46
+2%
|
52
+12%
|
35
-32%
|
55
+58%
|
103
+87%
|
112
+9%
|
122
+9%
|
123
+0%
|
119
-3%
|
128
+8%
|
125
-2%
|
122
-2%
|
118
-3%
|
110
-7%
|
111
+1%
|
99
-11%
|
91
-8%
|
81
-11%
|
65
-20%
|
73
+12%
|
71
-2%
|
|
| EPS (Diluted) |
4.07
N/A
|
4.62
+14%
|
4.45
-4%
|
4.55
+2%
|
4.04
-11%
|
2.73
-32%
|
4.31
+58%
|
8.08
+87%
|
8.52
+5%
|
9.6
+13%
|
9.62
+0%
|
9.04
-6%
|
9.96
+10%
|
9.72
-2%
|
9.53
-2%
|
9.23
-3%
|
8.59
-7%
|
8.7
+1%
|
7.67
-12%
|
7.13
-7%
|
6.33
-11%
|
5.04
-20%
|
5.63
+12%
|
5.49
-2%
|
|