Income Statement

Earnings Waterfall
Prevas AB

Income Statement
Prevas AB

Rotate your device to view
Income Statement
Currency: SEK
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%