Have any thoughts about
Probi AB?
Write Note

Income Statement

Earnings Waterfall
Probi AB

Revenue
642.7m SEK
Cost of Revenue
-431.4m SEK
Gross Profit
211.3m SEK
Operating Expenses
-207.3m SEK
Operating Income
4.1m SEK
Other Expenses
9.6m SEK
Net Income
13.7m SEK

Income Statement
Probi AB

Rotate your device to view
Income Statement
Currency: SEK
Jun-2014 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
Revenue
Revenue
110
N/A
123
+12%
138
+12%
183
+33%
210
+15%
225
+7%
221
-2%
236
+7%
250
+6%
286
+15%
443
+55%
544
+23%
643
+18%
687
+7%
612
-11%
544
-11%
525
-3%
561
+7%
604
+8%
623
+3%
650
+4%
623
-4%
626
+1%
646
+3%
645
0%
699
+8%
717
+3%
731
+2%
709
-3%
673
-5%
658
-2%
642
-3%
658
+3%
644
-2%
618
-4%
635
+3%
605
-5%
616
+2%
628
+2%
608
-3%
643
+6%
Gross Profit
Cost of Revenue
(57)
(64)
(70)
(90)
(104)
(110)
(110)
(106)
(96)
(98)
(173)
(238)
(310)
(359)
(334)
(311)
(298)
(309)
(326)
(337)
(346)
(334)
(335)
(351)
(359)
(388)
(407)
(408)
(402)
(389)
(370)
(362)
(365)
(359)
(363)
(373)
(373)
(392)
(407)
(411)
(431)
Gross Profit
53
N/A
59
+12%
68
+15%
93
+37%
106
+14%
115
+8%
110
-4%
130
+18%
153
+18%
188
+22%
270
+44%
306
+13%
333
+9%
328
-2%
278
-15%
233
-16%
228
-2%
251
+10%
278
+11%
286
+3%
304
+6%
289
-5%
292
+1%
295
+1%
286
-3%
310
+8%
310
0%
323
+4%
306
-5%
284
-7%
288
+1%
280
-3%
293
+5%
285
-3%
255
-10%
263
+3%
232
-12%
224
-3%
220
-2%
197
-11%
211
+7%
Operating Income
Operating Expenses
(34)
(36)
(37)
(41)
(48)
(46)
(47)
(60)
(78)
(98)
(151)
(173)
(189)
(198)
(174)
(173)
(171)
(173)
(177)
(178)
(185)
(181)
(180)
(184)
(175)
(182)
(186)
(180)
(181)
(179)
(179)
(182)
(191)
(193)
(205)
(207)
(212)
(215)
(209)
(211)
(207)
Selling, General & Administrative
(29)
(30)
(32)
(36)
(38)
(40)
(41)
(47)
(57)
(72)
(103)
(122)
(138)
(147)
(138)
(139)
(139)
(139)
(147)
(150)
(157)
(154)
(151)
(153)
(144)
(149)
(150)
(144)
(144)
(140)
(143)
(147)
(155)
(159)
(167)
(168)
(174)
(176)
(172)
(174)
(170)
Research & Development
0
0
0
0
0
0
0
(8)
(17)
(24)
(48)
(51)
(52)
(52)
(37)
(35)
(34)
(35)
(33)
(31)
(31)
(30)
(31)
(33)
(32)
(33)
(36)
0
(28)
(29)
(37)
(37)
(38)
(36)
(38)
(39)
(38)
(39)
(36)
(37)
(37)
Depreciation & Amortization
(5)
(5)
(5)
(6)
(6)
(6)
(6)
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
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
(4)
0
0
(5)
(3)
0
0
0
0
1
1
1
2
1
2
3
3
3
2
2
0
0
0
(36)
(9)
(9)
2
2
2
2
0
0
0
0
0
0
(0)
Operating Income
19
N/A
24
+24%
31
+31%
52
+69%
59
+13%
70
+19%
63
-9%
71
+12%
76
+7%
90
+19%
120
+33%
133
+11%
144
+8%
130
-10%
104
-20%
60
-43%
57
-5%
78
+38%
101
+29%
108
+7%
119
+10%
108
-9%
112
+4%
111
0%
111
0%
128
+16%
124
-4%
143
+15%
125
-12%
105
-16%
109
+4%
98
-11%
102
+4%
92
-9%
51
-45%
56
+10%
19
-65%
9
-54%
11
+26%
(14)
N/A
4
N/A
Pre-Tax Income
Interest Income Expense
1
1
1
2
0
1
0
(2)
1
9
8
10
2
(12)
(11)
(15)
(8)
(4)
(2)
(3)
(3)
(0)
(1)
1
(1)
(3)
(3)
(6)
(4)
(3)
(2)
(3)
(2)
(0)
1
3
5
6
6
9
9
Non-Reccuring Items
0
0
(4)
(4)
0
(4)
(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
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(0)
(0)
(1)
(1)
(1)
0
(1)
(0)
0
0
0
(1)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
0
0
0
Pre-Tax Income
20
N/A
25
+21%
28
+14%
50
+79%
59
+16%
67
+13%
63
-5%
69
+9%
77
+12%
99
+29%
127
+28%
143
+13%
145
+1%
117
-19%
92
-21%
45
-51%
49
+8%
74
+52%
99
+33%
105
+7%
116
+10%
107
-7%
110
+2%
112
+2%
110
-2%
125
+14%
120
-4%
137
+14%
121
-11%
102
-16%
107
+5%
95
-12%
100
+6%
92
-8%
52
-44%
58
+12%
24
-59%
15
-38%
17
+16%
(5)
N/A
13
N/A
Net Income
Tax Provision
(5)
(6)
(6)
(11)
(13)
(15)
(14)
(15)
(17)
(25)
(25)
(26)
(28)
(19)
(23)
(16)
(15)
(21)
(22)
(24)
(26)
(23)
(24)
(24)
(25)
(28)
(27)
(32)
(28)
(23)
(24)
(20)
(21)
(19)
(11)
(13)
(5)
(1)
(1)
4
1
Income from Continuing Operations
16
19
22
39
46
52
49
54
60
74
102
118
117
98
69
29
34
53
76
82
90
84
86
88
85
97
93
105
93
79
83
75
79
73
41
46
20
14
17
(1)
14
Net Income (Common)
16
N/A
19
+22%
22
+15%
39
+80%
46
+17%
52
+13%
49
-5%
54
+9%
60
+12%
74
+24%
102
+37%
118
+16%
117
-1%
98
-16%
69
-30%
29
-58%
34
+16%
53
+57%
76
+43%
82
+7%
90
+11%
84
-7%
86
+2%
88
+2%
85
-3%
97
+13%
93
-4%
105
+13%
93
-11%
79
-16%
83
+6%
75
-10%
79
+6%
73
-8%
41
-44%
46
+13%
20
-57%
14
-30%
17
+23%
(1)
N/A
14
N/A
EPS (Diluted)
1.62
N/A
1.97
+22%
2.25
+14%
4.06
+80%
4.73
+17%
5.32
+12%
5.08
-5%
5.51
+8%
6.16
+12%
8.17
+33%
10.73
+31%
10.35
-4%
10.27
-1%
8.61
-16%
6.06
-30%
2.56
-58%
2.98
+16%
4.68
+57%
6.69
+43%
7.16
+7%
7.93
+11%
7.37
-7%
7.54
+2%
7.73
+3%
7.48
-3%
8.49
+14%
8.14
-4%
9.19
+13%
8.2
-11%
6.91
-16%
7.3
+6%
6.54
-10%
6.91
+6%
6.37
-8%
3.57
-44%
4.03
+13%
1.72
-57%
1.2
-30%
1.48
+23%
-0.05
N/A
1.2
N/A

See Also

Discover More