T

Troax Group AB (publ)
STO:TROAX

Watchlist Manager
Troax Group AB (publ)
STO:TROAX
Watchlist
Price: 212.5 SEK 2.66% Market Closed
Market Cap: 12.7B SEK
Have any thoughts about
Troax Group AB (publ)?
Write Note

Income Statement

Earnings Waterfall
Troax Group AB (publ)

Revenue
278.4m EUR
Cost of Revenue
-174.3m EUR
Gross Profit
104.1m EUR
Operating Expenses
-56.8m EUR
Operating Income
47.3m EUR
Other Expenses
-15.4m EUR
Net Income
31.9m EUR

Income Statement
Troax Group AB (publ)

Rotate your device to view
Income Statement
Currency: EUR
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
104
N/A
106
+2%
109
+3%
112
+3%
116
+4%
125
+8%
137
+9%
143
+5%
152
+6%
153
+0%
154
+1%
159
+3%
161
+2%
163
+1%
165
+1%
167
+2%
168
+0%
170
+1%
163
-4%
163
0%
164
+0%
178
+8%
209
+18%
233
+11%
252
+8%
267
+6%
278
+4%
283
+2%
284
+0%
282
-1%
273
-3%
263
-4%
264
+0%
267
+1%
271
+1%
278
+3%
Gross Profit
Cost of Revenue
(59)
(61)
(63)
(65)
(67)
(73)
(80)
(85)
(92)
(92)
(94)
(97)
(97)
(100)
(100)
(100)
(101)
(102)
(99)
(99)
(99)
(107)
(127)
(143)
(158)
(170)
(181)
(187)
(188)
(185)
(175)
(165)
(164)
(167)
(169)
(174)
Gross Profit
45
N/A
45
+1%
46
+1%
47
+3%
49
+3%
52
+7%
56
+8%
58
+4%
60
+3%
61
+1%
60
-1%
62
+2%
64
+3%
63
0%
65
+3%
67
+3%
67
+1%
68
+1%
64
-5%
64
-1%
64
+0%
71
+10%
82
+17%
90
+9%
94
+5%
97
+3%
97
+0%
96
-1%
96
0%
97
+1%
97
+0%
98
+1%
100
+2%
100
+0%
101
+1%
104
+3%
Operating Income
Operating Expenses
(23)
(23)
(24)
(25)
(24)
(25)
(26)
(27)
(29)
(30)
(30)
(31)
(30)
(31)
(32)
(32)
(34)
(34)
(33)
(33)
(34)
(35)
(38)
(40)
(42)
(43)
(45)
(46)
(47)
(48)
(49)
(51)
(50)
(52)
(55)
(57)
Selling, General & Administrative
(23)
(24)
(24)
(25)
(23)
(26)
(27)
(28)
(28)
(29)
(29)
(29)
(30)
(31)
(32)
(33)
(32)
(34)
(34)
(33)
(32)
(35)
(38)
(40)
(40)
(43)
(45)
(46)
(44)
(48)
(48)
(49)
(47)
(51)
(53)
(56)
Depreciation & Amortization
(0)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
(1)
(1)
(1)
(3)
(2)
(2)
(3)
Other Operating Expenses
0
1
0
0
0
1
1
1
0
(1)
(1)
(1)
0
0
0
1
(1)
(0)
1
0
0
0
(0)
(0)
0
0
0
0
(0)
0
0
(1)
0
0
1
1
Operating Income
22
N/A
22
+3%
22
-1%
22
+3%
25
+9%
27
+11%
30
+11%
32
+5%
31
-1%
31
-3%
30
-2%
31
+4%
33
+7%
32
-3%
33
+2%
34
+4%
33
-5%
34
+2%
31
-6%
31
-2%
30
-3%
35
+18%
44
+25%
50
+12%
52
+5%
54
+3%
52
-3%
50
-3%
49
-3%
49
+0%
48
-2%
48
-1%
50
+5%
48
-4%
47
-3%
47
+1%
Pre-Tax Income
Interest Income Expense
(3)
(4)
(3)
(3)
(4)
(4)
(7)
(6)
(6)
(4)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(2)
(2)
(3)
(2)
(3)
(4)
(4)
Non-Reccuring Items
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
1
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
Total Other Income
0
(1)
(0)
(0)
0
(1)
(1)
(1)
0
1
1
1
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
Pre-Tax Income
18
N/A
18
-1%
18
+2%
19
+3%
21
+12%
23
+8%
24
+3%
26
+9%
25
-1%
26
+3%
29
+10%
30
+4%
32
+7%
31
-2%
32
+3%
33
+4%
32
-4%
33
+2%
31
-6%
30
-1%
30
0%
35
+15%
44
+26%
49
+12%
51
+5%
53
+3%
51
-3%
49
-3%
48
-2%
48
-1%
46
-3%
45
-2%
47
+5%
45
-6%
43
-5%
43
+0%
Net Income
Tax Provision
(5)
(5)
(5)
(5)
(5)
(6)
(6)
(6)
(8)
(9)
(9)
(10)
(8)
(7)
(7)
(8)
(8)
(8)
(7)
(7)
(7)
(8)
(10)
(11)
(12)
(12)
(11)
(11)
(11)
(11)
(11)
(11)
(12)
(11)
(11)
(11)
Income from Continuing Operations
14
14
14
14
16
18
18
19
17
18
20
21
24
24
25
26
24
25
23
23
23
27
34
38
40
41
40
38
37
36
35
34
36
34
32
32
Net Income (Common)
13
N/A
13
-1%
13
+1%
13
+4%
16
+21%
18
+7%
18
+3%
19
+7%
17
-12%
18
+4%
20
+11%
21
+5%
24
+19%
24
-1%
25
+3%
26
+4%
24
-6%
25
+2%
23
-6%
23
-2%
23
+2%
27
+15%
34
+26%
38
+12%
40
+5%
41
+2%
40
-3%
38
-3%
37
-4%
36
-1%
35
-4%
34
-3%
36
+5%
34
-6%
32
-5%
32
N/A
EPS (Diluted)
0.22
N/A
0.22
N/A
0.22
N/A
0.23
+5%
0.27
+17%
0.3
+11%
0.31
+3%
0.33
+6%
0.28
-15%
0.3
+7%
0.33
+10%
0.35
+6%
0.41
+17%
0.4
-2%
0.42
+5%
0.43
+2%
0.41
-5%
0.41
N/A
0.39
-5%
0.38
-3%
0.39
+3%
0.45
+15%
0.56
+24%
0.63
+13%
0.66
+5%
0.68
+3%
0.66
-3%
0.64
-3%
0.61
-5%
0.61
N/A
0.58
-5%
0.57
-2%
0.6
+5%
0.56
-7%
0.53
-5%
0.53
N/A

See Also

Discover More