Stillfront Group AB (publ)
STO:SF

Watchlist Manager
Stillfront Group AB (publ) Logo
Stillfront Group AB (publ)
STO:SF
Watchlist
Price: 7.99 SEK -2.98% Market Closed
Market Cap: 4.1B SEK
Have any thoughts about
Stillfront Group AB (publ)?
Write Note

Income Statement

Earnings Waterfall
Stillfront Group AB (publ)

Revenue
6.8B SEK
Cost of Revenue
32m SEK
Gross Profit
6.9B SEK
Operating Expenses
-4.1B SEK
Operating Income
2.8B SEK
Other Expenses
-2.9B SEK
Net Income
-97m SEK

Income Statement
Stillfront Group AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
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
37
N/A
44
+19%
55
+27%
71
+27%
83
+17%
90
+9%
95
+5%
320
+237%
522
+63%
707
+35%
913
+29%
977
+7%
1 081
+11%
1 834
+70%
1 325
-28%
2 072
+56%
2 223
+7%
1 781
-20%
1 967
+10%
2 240
+14%
2 952
+32%
3 462
+17%
3 991
+15%
4 618
+16%
4 808
+4%
5 092
+6%
5 455
+7%
5 813
+7%
6 242
+7%
6 718
+8%
7 058
+5%
7 137
+1%
7 138
+0%
7 022
-2%
6 982
-1%
6 963
0%
6 895
-1%
6 819
-1%
Gross Profit
Cost of Revenue
(24)
(27)
5
0
0
0
(17)
0
0
0
(456)
0
0
0
(620)
0
38
97
(879)
(125)
(127)
(151)
(1 832)
166
173
182
(2 554)
167
160
165
(3 306)
394
402
381
(3 303)
106
64
32
Gross Profit
13
N/A
16
+26%
61
+275%
0
N/A
0
N/A
0
N/A
78
N/A
0
N/A
0
N/A
0
N/A
456
N/A
0
N/A
0
N/A
0
N/A
705
N/A
0
N/A
518
N/A
1 094
+111%
1 088
-1%
2 115
+94%
2 825
+34%
3 311
+17%
2 159
-35%
4 784
+122%
4 981
+4%
5 274
+6%
2 901
-45%
5 980
+106%
6 402
+7%
6 883
+8%
3 752
-45%
7 531
+101%
7 540
+0%
7 403
-2%
3 679
-50%
7 069
+92%
6 959
-2%
6 851
-2%
Operating Income
Operating Expenses
(30)
(31)
(58)
(66)
(67)
(68)
(54)
(265)
(408)
(538)
(341)
(829)
(937)
(1 520)
(356)
(1 544)
(1 667)
(1 378)
(576)
(1 412)
(1 665)
(1 799)
(1 171)
(2 557)
(2 679)
(2 878)
(1 869)
(3 326)
(3 671)
(4 047)
(2 911)
(4 697)
(4 721)
(4 680)
(2 933)
(4 323)
(4 212)
(4 076)
Selling, General & Administrative
(18)
(18)
(20)
(23)
(28)
(37)
(45)
(129)
(173)
(196)
(265)
(228)
(233)
(368)
(236)
(364)
(381)
(310)
(356)
(598)
(1 029)
(1 359)
(616)
(1 904)
(1 933)
(2 021)
(899)
(2 257)
(2 463)
(2 691)
(1 221)
(2 953)
(2 928)
(2 865)
(1 275)
(2 711)
(2 625)
(2 540)
Depreciation & Amortization
(15)
(14)
(13)
(7)
(7)
(7)
(10)
(30)
(49)
(69)
(85)
(95)
(105)
(177)
(125)
(198)
(210)
(186)
(224)
(278)
(376)
(455)
(560)
(671)
(766)
(874)
(986)
(1 100)
(1 239)
(1 393)
(1 695)
(1 777)
(1 823)
(1 844)
(1 660)
(1 636)
(1 611)
(1 558)
Other Operating Expenses
2
1
(26)
(36)
(32)
(24)
1
(105)
(187)
(273)
10
(506)
(598)
(974)
5
(982)
(1 076)
(882)
4
(536)
(260)
15
5
18
20
17
16
31
31
37
5
33
30
29
2
24
24
22
Operating Income
(18)
N/A
(15)
+14%
3
N/A
5
+51%
16
+249%
22
+37%
25
+10%
56
+125%
114
+105%
169
+49%
116
-31%
148
+28%
145
-2%
314
+117%
349
+11%
529
+51%
594
+12%
500
-16%
512
+2%
703
+37%
1 160
+65%
1 512
+30%
988
-35%
2 227
+125%
2 302
+3%
2 396
+4%
1 032
-57%
2 654
+157%
2 731
+3%
2 836
+4%
841
-70%
2 834
+237%
2 819
-1%
2 723
-3%
746
-73%
2 746
+268%
2 747
+0%
2 775
+1%
Pre-Tax Income
Interest Income Expense
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(0)
(0)
0
(0)
(6)
(17)
(55)
(75)
(114)
(119)
(84)
(61)
(65)
(102)
(146)
(158)
(145)
(165)
(173)
(234)
(216)
(186)
(191)
(212)
(260)
(294)
(337)
(348)
(370)
(413)
(406)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(202)
(481)
(647)
0
(1 113)
(1 203)
(1 376)
0
(1 606)
(1 720)
(1 818)
0
(2 046)
(2 010)
(2 029)
(10)
(2 089)
(2 178)
(2 202)
Total Other Income
(2)
(1)
0
(0)
(0)
(0)
0
0
0
0
0
(0)
1
1
(9)
2
(6)
(5)
3
20
25
8
(31)
(64)
(63)
(47)
(5)
(49)
(83)
(109)
123
131
(29)
(23)
(232)
(241)
(178)
(168)
Pre-Tax Income
(18)
N/A
(16)
+13%
3
N/A
4
+22%
15
+329%
21
+39%
23
+12%
55
+135%
113
+105%
169
+49%
116
-32%
142
+23%
129
-10%
260
+102%
265
+2%
417
+57%
470
+13%
411
-13%
454
+10%
456
+0%
602
+32%
727
+21%
799
+10%
905
+13%
871
-4%
800
-8%
793
-1%
783
-1%
742
-5%
718
-3%
752
+5%
659
-12%
486
-26%
334
-31%
156
-53%
46
-71%
(22)
N/A
(1)
+95%
Net Income
Tax Provision
(0)
(1)
(2)
(5)
(7)
(10)
(2)
(14)
(33)
(49)
(40)
(47)
(47)
(88)
(107)
(159)
(169)
(130)
(113)
(108)
(141)
(223)
(219)
(254)
(258)
(212)
(197)
(193)
(184)
(206)
(206)
(197)
(195)
(131)
(143)
(103)
(88)
(86)
Income from Continuing Operations
(19)
(17)
1
(1)
8
11
21
41
81
120
75
95
82
172
158
258
301
281
341
348
461
504
580
651
613
588
596
590
558
512
546
462
291
203
13
(57)
(110)
(87)
Income to Minority Interest
(0)
(1)
(2)
(4)
(5)
(6)
(6)
(3)
0
0
0
1
(1)
0
(1)
(2)
1
(3)
(2)
(4)
(6)
(4)
0
(2)
(4)
(4)
(6)
(2)
1
2
12
8
5
3
(6)
(7)
(8)
(8)
Net Income (Common)
(19)
N/A
(18)
+7%
(1)
+94%
(5)
-363%
3
N/A
5
+61%
15
+208%
38
+149%
79
+107%
120
+51%
75
-37%
96
+27%
81
-16%
172
+113%
156
-9%
255
+64%
301
+18%
277
-8%
338
+22%
343
+1%
454
+32%
499
+10%
580
+16%
651
+12%
611
-6%
586
-4%
590
+1%
589
0%
560
-5%
515
-8%
559
+9%
473
-15%
299
-37%
209
-30%
7
-97%
(65)
N/A
(120)
-85%
(97)
+19%
EPS (Diluted)
-6.31
N/A
-5.86
+7%
-0.03
+99%
-0.96
-3 100%
0.54
N/A
0.87
+61%
0.25
-71%
2.27
+808%
4.59
+102%
7.08
+54%
0.4
-94%
4.09
+923%
3.41
-17%
7.37
+116%
0.59
-92%
10.56
+1 690%
12.27
+16%
1.05
-91%
1.19
+13%
1.29
+8%
1.39
+8%
1.46
+5%
1.58
+8%
1.61
+2%
1.5
-7%
1.42
-5%
1.43
+1%
1.46
+2%
1.1
-25%
1
-9%
1.16
+16%
0.93
-20%
0.58
-38%
0.41
-29%
0.01
-98%
-0.13
N/A
-0.23
-77%
-0.19
+17%

See Also

Discover More