S

Stille AB
STO:STIL

Watchlist Manager
Stille AB
STO:STIL
Watchlist
Price: 215 SEK 2.38%
Market Cap: 1.9B SEK
Have any thoughts about
Stille AB?
Write Note

Income Statement

Earnings Waterfall
Stille AB

Revenue
429.7m SEK
Cost of Revenue
-223.6m SEK
Gross Profit
206.1m SEK
Operating Expenses
-144.2m SEK
Operating Income
61.9m SEK
Other Expenses
-14m SEK
Net Income
47.9m SEK

Income Statement
Stille AB

Rotate your device to view
Income Statement
Currency: SEK
Mar-2014 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 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
88
N/A
84
-6%
82
-2%
81
0%
79
-3%
82
+3%
77
-5%
83
+8%
86
+3%
87
+1%
94
+8%
96
+2%
104
+8%
111
+6%
116
+5%
122
+5%
127
+4%
128
+1%
129
+1%
136
+5%
139
+2%
146
+5%
158
+8%
157
-1%
155
-1%
148
-5%
138
-6%
143
+3%
142
-1%
153
+8%
173
+13%
187
+8%
174
-7%
182
+5%
246
+35%
257
+4%
269
+5%
279
+4%
295
+6%
362
+23%
430
+19%
Gross Profit
Cost of Revenue
(61)
(56)
(53)
(51)
(47)
(47)
(43)
(46)
(46)
(46)
(50)
(52)
(56)
(58)
(62)
(64)
(69)
(71)
(73)
(76)
(79)
(82)
(91)
(90)
(90)
(90)
(83)
(85)
(84)
(85)
(96)
(104)
(95)
(100)
(135)
(142)
(150)
(154)
(163)
(193)
(224)
Gross Profit
28
N/A
28
+0%
28
+1%
31
+9%
32
+5%
35
+8%
34
-1%
38
+9%
40
+7%
41
+1%
45
+10%
44
-2%
48
+9%
53
+10%
54
+3%
58
+7%
58
+1%
56
-4%
56
+0%
60
+6%
60
+1%
64
+5%
67
+5%
67
+0%
65
-3%
57
-12%
56
-3%
57
+3%
58
+1%
68
+17%
77
+14%
83
+8%
79
-6%
83
+5%
112
+35%
115
+3%
119
+4%
125
+5%
132
+5%
169
+28%
206
+22%
Operating Income
Operating Expenses
(27)
(26)
(28)
(30)
(28)
(28)
(26)
(27)
(28)
(28)
(30)
(28)
(32)
(35)
(37)
(39)
(36)
(33)
(33)
(34)
(36)
(39)
(37)
(38)
(39)
(38)
(43)
(43)
(44)
(47)
(54)
(63)
(59)
(61)
(79)
(83)
(84)
(86)
(87)
(121)
(144)
Selling, General & Administrative
(31)
(30)
(29)
(31)
(30)
(30)
(28)
(29)
(29)
(29)
(32)
(30)
(31)
(34)
(34)
(35)
(34)
(33)
(34)
(35)
(38)
(39)
(39)
(40)
(41)
(41)
(44)
(45)
(44)
(46)
(51)
(60)
(56)
(60)
(80)
(80)
(82)
(83)
(84)
(106)
(126)
Research & Development
(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
0
0
0
0
0
0
Other Operating Expenses
4
4
1
1
2
2
2
2
1
2
2
2
(0)
(2)
(3)
(4)
(1)
1
1
1
2
0
3
1
2
3
1
2
(0)
(1)
(3)
(3)
(3)
(1)
1
(2)
(2)
(3)
(3)
(16)
(18)
Operating Income
1
N/A
2
+83%
0
-78%
1
+148%
4
+225%
7
+81%
8
+22%
10
+25%
12
+18%
13
+8%
15
+14%
16
+10%
16
0%
17
+6%
17
+1%
19
+9%
23
+19%
24
+4%
24
+2%
25
+6%
25
-3%
25
+1%
30
+20%
29
-4%
26
-8%
19
-27%
13
-33%
15
+14%
14
-5%
20
+48%
23
+14%
20
-14%
20
-1%
22
+9%
32
+50%
32
-1%
35
+10%
40
+13%
45
+13%
48
+7%
62
+29%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
(0)
(0)
(1)
0
(0)
(0)
(0)
(4)
(4)
(4)
(5)
1
3
5
0
(1)
(7)
(9)
(13)
(7)
(5)
Total Other Income
1
1
1
1
1
1
1
0
(0)
0
0
0
1
0
(1)
(1)
(1)
(0)
0
0
1
1
1
0
1
(0)
(2)
0
1
1
3
0
(1)
(2)
0
0
0
0
(0)
(0)
0
Pre-Tax Income
2
N/A
3
+68%
1
-53%
2
+42%
5
+142%
7
+57%
9
+21%
10
+21%
12
+13%
13
+11%
15
+14%
17
+12%
17
0%
17
+3%
17
-3%
18
+9%
22
+20%
23
+7%
24
+4%
26
+5%
25
-2%
25
-1%
31
+23%
29
-6%
27
-8%
19
-30%
11
-42%
11
0%
11
+2%
18
+60%
22
+23%
21
-4%
22
+5%
24
+13%
33
+34%
31
-7%
28
-10%
31
+13%
32
+2%
41
+31%
57
+37%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(5)
(6)
(8)
(5)
(6)
(6)
(6)
(6)
(5)
(3)
(2)
(3)
(3)
(5)
(7)
(5)
(4)
(4)
(5)
(5)
(4)
(4)
(5)
(6)
(9)
Income from Continuing Operations
2
3
1
2
5
7
9
10
12
13
15
17
17
17
17
14
17
17
17
21
20
19
24
23
21
15
9
8
8
13
15
16
17
20
27
25
24
27
27
36
48
Net Income (Common)
2
N/A
3
+68%
1
-53%
2
+42%
5
+142%
7
+57%
9
+21%
10
+21%
12
+13%
13
+11%
15
+14%
17
+12%
17
0%
17
+3%
17
-3%
14
-15%
17
+16%
17
+3%
17
-1%
21
+22%
20
-5%
19
-3%
24
+28%
23
-6%
21
-7%
15
-29%
9
-43%
8
-5%
8
-4%
13
+61%
15
+15%
16
+10%
17
+7%
20
+18%
27
+35%
25
-7%
24
-8%
27
+14%
27
0%
36
+34%
48
+35%
EPS (Diluted)
0.35
N/A
0.59
+69%
0.28
-53%
0.39
+39%
0.94
+141%
1.48
+57%
1.79
+21%
2.17
+21%
2.45
+13%
2.73
+11%
3.11
+14%
3.48
+12%
3.48
N/A
3.57
+3%
3.48
-3%
2.94
-16%
3.43
+17%
3.53
+3%
3.48
-1%
4.26
+22%
4.06
-5%
3.93
-3%
5.03
+28%
4.74
-6%
4.43
-7%
3.14
-29%
1.81
-42%
1.71
-6%
1.63
-5%
2.62
+61%
2.89
+10%
3.21
+11%
3.43
+7%
4.04
+18%
5.45
+35%
5.08
-7%
4.69
-8%
5.33
+14%
5.31
0%
3.94
-26%
5.33
+35%

See Also

Discover More