VBG Group AB (publ)
STO:VBG B

Watchlist Manager
VBG Group AB (publ) Logo
VBG Group AB (publ)
STO:VBG B
Watchlist
Price: 291 SEK 0.52% Market Closed
Market Cap: 7.3B SEK
Have any thoughts about
VBG Group AB (publ)?
Write Note

Income Statement

Earnings Waterfall
VBG Group AB (publ)

Revenue
5.9B SEK
Cost of Revenue
-4B SEK
Gross Profit
1.9B SEK
Operating Expenses
-1B SEK
Operating Income
886.7m SEK
Other Expenses
-234.7m SEK
Net Income
652m SEK

Income Statement
VBG Group AB (publ)

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
Revenue
Revenue
3 693
N/A
3 384
-8%
3 235
-4%
3 147
-3%
3 091
-2%
3 346
+8%
3 435
+3%
3 611
+5%
3 865
+7%
4 081
+6%
4 324
+6%
4 580
+6%
4 824
+5%
5 133
+6%
5 481
+7%
5 740
+5%
5 875
+2%
5 919
+1%
Gross Profit
Cost of Revenue
(2 463)
(2 269)
(2 161)
(2 084)
(2 030)
(2 193)
(2 267)
(2 446)
(2 655)
(2 849)
(3 063)
(3 233)
(3 411)
(3 598)
(3 813)
(3 941)
(3 991)
(3 999)
Gross Profit
1 231
N/A
1 115
-9%
1 073
-4%
1 064
-1%
1 061
0%
1 154
+9%
1 168
+1%
1 165
0%
1 210
+4%
1 232
+2%
1 261
+2%
1 347
+7%
1 413
+5%
1 535
+9%
1 668
+9%
1 799
+8%
1 884
+5%
1 920
+2%
Operating Income
Operating Expenses
(815)
(785)
(739)
(691)
(680)
(681)
(698)
(709)
(741)
(754)
(789)
(887)
(847)
(905)
(925)
(982)
(1 002)
(1 033)
Selling, General & Administrative
(653)
(626)
(590)
(508)
(543)
(547)
(562)
(536)
(615)
(652)
(691)
(676)
(749)
(769)
(773)
(759)
(820)
(850)
Research & Development
(136)
(130)
(121)
(110)
(79)
(80)
(83)
(107)
(113)
(119)
(127)
(131)
(137)
(139)
(142)
(138)
(148)
(155)
Depreciation & Amortization
0
0
0
(60)
0
0
0
(52)
0
0
0
(57)
0
0
0
(43)
0
0
Other Operating Expenses
(26)
(29)
(27)
(13)
(59)
(54)
(53)
(15)
(12)
18
29
(24)
39
4
(10)
(42)
(34)
(28)
Operating Income
416
N/A
330
-20%
334
+1%
373
+12%
380
+2%
473
+24%
470
-1%
456
-3%
470
+3%
478
+2%
472
-1%
460
-3%
566
+23%
631
+11%
743
+18%
817
+10%
882
+8%
887
+1%
Pre-Tax Income
Interest Income Expense
(22)
(18)
(26)
(43)
(26)
(25)
(16)
(12)
(14)
(17)
(18)
(17)
(46)
(61)
(52)
(50)
(40)
(18)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
45
0
0
0
5
0
0
Total Other Income
(5)
(1)
0
(3)
(5)
(5)
(4)
(3)
(3)
(2)
(0)
0
1
(1)
(7)
(10)
(10)
(6)
Pre-Tax Income
389
N/A
312
-20%
308
-1%
326
+6%
349
+7%
443
+27%
450
+2%
441
-2%
453
+3%
460
+1%
454
-1%
488
+7%
520
+7%
569
+9%
684
+20%
762
+11%
832
+9%
862
+4%
Net Income
Tax Provision
(99)
(82)
(79)
(100)
(99)
(121)
(120)
(104)
(105)
(105)
(118)
(120)
(124)
(135)
(154)
(193)
(209)
(210)
Income from Continuing Operations
290
229
229
227
250
322
330
337
348
355
336
368
396
434
530
569
622
652
Net Income (Common)
290
N/A
229
-21%
229
+0%
227
-1%
250
+10%
219
-13%
227
+4%
337
+49%
348
+3%
355
+2%
336
-5%
368
+10%
396
+8%
434
+10%
530
+22%
569
+7%
622
+9%
652
+5%
EPS (Diluted)
11.6
N/A
9.17
-21%
9.18
+0%
9.07
-1%
10.01
+10%
8.74
-13%
9.07
+4%
13.48
+49%
13.93
+3%
14.2
+2%
13.42
-5%
14.73
+10%
15.84
+8%
17.35
+10%
21.19
+22%
22.74
+7%
24.89
+9%
26.08
+5%

See Also

Discover More