Kancera AB
F:3EE0
Income Statement
Earnings Waterfall
Kancera AB
Income Statement
Kancera AB
| Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2
N/A
|
4
+71%
|
7
+84%
|
6
-8%
|
5
-26%
|
3
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+109%
|
2
+293%
|
2
+12%
|
2
-3%
|
2
-9%
|
0
-73%
|
0
-43%
|
0
-30%
|
0
+63%
|
0
-9%
|
0
+35%
|
0
-13%
|
0
-42%
|
0
+62%
|
0
-38%
|
0
+37%
|
0
-15%
|
0
-49%
|
0
+236%
|
0
-24%
|
0
N/A
|
0
+23%
|
3
+851%
|
7
+91%
|
7
+4%
|
3
-52%
|
7
+105%
|
4
-46%
|
3
-6%
|
0
-97%
|
0
+100%
|
0
-23%
|
0
-35%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(3)
|
(6)
|
(5)
|
(4)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1
N/A
|
1
+16%
|
1
+29%
|
1
-9%
|
0
-63%
|
0
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
1
+700%
|
1
+9%
|
1
-2%
|
1
-7%
|
0
-87%
|
0
-63%
|
0
+17%
|
0
+214%
|
0
-5%
|
0
+49%
|
0
-16%
|
0
-42%
|
0
+63%
|
0
-39%
|
0
+33%
|
0
-15%
|
0
-77%
|
0
+695%
|
0
-19%
|
0
-16%
|
0
+37%
|
3
+1 066%
|
6
+91%
|
7
+4%
|
3
-53%
|
6
+105%
|
3
-47%
|
3
-5%
|
0
-98%
|
0
+100%
|
0
-11%
|
0
-44%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15)
|
(27)
|
(27)
|
(28)
|
(27)
|
(25)
|
(21)
|
(16)
|
(11)
|
(10)
|
(12)
|
(14)
|
(14)
|
(14)
|
(16)
|
(17)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(27)
|
(40)
|
(51)
|
(56)
|
(59)
|
(52)
|
(46)
|
(51)
|
(44)
|
(58)
|
(55)
|
(41)
|
(81)
|
(82)
|
(84)
|
(40)
|
(82)
|
(80)
|
(81)
|
(47)
|
(57)
|
(51)
|
(51)
|
(53)
|
(57)
|
(60)
|
(60)
|
(66)
|
(61)
|
(54)
|
(55)
|
(46)
|
(46)
|
(41)
|
(34)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(9)
|
(9)
|
(7)
|
(14)
|
(19)
|
(19)
|
(6)
|
(17)
|
(11)
|
(10)
|
(4)
|
(6)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Research & Development |
(18)
|
(22)
|
(23)
|
(23)
|
(21)
|
(19)
|
(15)
|
(10)
|
(6)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
(14)
|
(14)
|
(16)
|
(16)
|
(20)
|
(20)
|
(20)
|
(22)
|
(19)
|
(23)
|
(36)
|
(46)
|
(51)
|
(55)
|
(47)
|
(43)
|
(45)
|
(44)
|
(55)
|
(52)
|
(35)
|
(72)
|
(71)
|
(72)
|
(39)
|
(36)
|
(36)
|
(38)
|
(43)
|
(53)
|
(49)
|
(47)
|
(46)
|
(50)
|
(52)
|
(53)
|
(58)
|
(54)
|
(47)
|
(48)
|
(40)
|
(39)
|
(35)
|
(28)
|
|
| Other Operating Expenses |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
0
|
5
|
8
|
8
|
5
|
(29)
|
(33)
|
(33)
|
0
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(14)
N/A
|
(26)
-80%
|
(25)
+2%
|
(27)
-6%
|
(26)
+3%
|
(25)
+6%
|
(21)
+14%
|
(16)
+26%
|
(11)
+30%
|
(10)
+9%
|
(10)
-4%
|
(12)
-18%
|
(13)
-4%
|
(13)
-3%
|
(16)
-23%
|
(17)
-5%
|
(19)
-10%
|
(19)
-2%
|
(20)
-4%
|
(20)
-1%
|
(20)
0%
|
(22)
-9%
|
(22)
-3%
|
(27)
-21%
|
(39)
-46%
|
(51)
-29%
|
(56)
-11%
|
(59)
-5%
|
(51)
+13%
|
(45)
+11%
|
(50)
-10%
|
(41)
+18%
|
(52)
-25%
|
(48)
+6%
|
(38)
+22%
|
(75)
-98%
|
(79)
-5%
|
(80)
-2%
|
(39)
+51%
|
(82)
-108%
|
(79)
+3%
|
(81)
-2%
|
(47)
+42%
|
(57)
-22%
|
(51)
+11%
|
(51)
+0%
|
(53)
-4%
|
(57)
-9%
|
(60)
-5%
|
(60)
+0%
|
(66)
-10%
|
(61)
+7%
|
(54)
+12%
|
(55)
-3%
|
(46)
+17%
|
(46)
+0%
|
(41)
+10%
|
(34)
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
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)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
|
| Non-Reccuring Items |
0
|
7
|
7
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(15)
N/A
|
(19)
-30%
|
(18)
+3%
|
(27)
-46%
|
(26)
+3%
|
(25)
+6%
|
(24)
+4%
|
(15)
+36%
|
(10)
+31%
|
(9)
+10%
|
(7)
+21%
|
(12)
-65%
|
(13)
-4%
|
(13)
-2%
|
(16)
-23%
|
(17)
-5%
|
(18)
-10%
|
(19)
-2%
|
(20)
-4%
|
(20)
-1%
|
(20)
0%
|
(22)
-10%
|
(22)
-3%
|
(27)
-21%
|
(39)
-46%
|
(51)
-28%
|
(56)
-11%
|
(59)
-5%
|
(52)
+12%
|
(46)
+11%
|
(46)
+0%
|
(41)
+10%
|
(52)
-25%
|
(48)
+6%
|
(36)
+26%
|
(76)
-111%
|
(81)
-6%
|
(83)
-2%
|
(41)
+51%
|
(84)
-108%
|
(81)
+4%
|
(82)
-2%
|
(46)
+45%
|
(58)
-26%
|
(52)
+11%
|
(51)
+0%
|
(52)
-2%
|
(58)
-10%
|
(61)
-5%
|
(60)
+0%
|
(65)
-7%
|
(60)
+7%
|
(53)
+12%
|
(53)
-1%
|
(45)
+17%
|
(45)
N/A
|
(40)
+11%
|
(52)
-30%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(15)
|
(19)
|
(18)
|
(27)
|
(26)
|
(25)
|
(24)
|
(15)
|
(10)
|
(9)
|
(7)
|
(12)
|
(13)
|
(13)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(22)
|
(27)
|
(39)
|
(51)
|
(56)
|
(59)
|
(52)
|
(46)
|
(46)
|
(41)
|
(52)
|
(48)
|
(36)
|
(76)
|
(81)
|
(83)
|
(41)
|
(84)
|
(81)
|
(82)
|
(46)
|
(58)
|
(52)
|
(51)
|
(52)
|
(58)
|
(61)
|
(60)
|
(65)
|
(60)
|
(53)
|
(53)
|
(45)
|
(45)
|
(40)
|
(52)
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(15)
N/A
|
(19)
-30%
|
(18)
+3%
|
(27)
-46%
|
(26)
+3%
|
(25)
+6%
|
(24)
+4%
|
(15)
+36%
|
(10)
+31%
|
(9)
+10%
|
(7)
+21%
|
(12)
-65%
|
(13)
-4%
|
(13)
-2%
|
(16)
-23%
|
(17)
-5%
|
(18)
-10%
|
(19)
-2%
|
(20)
-4%
|
(20)
-1%
|
(20)
0%
|
(22)
-10%
|
(22)
-3%
|
(27)
-21%
|
(39)
-46%
|
(51)
-28%
|
(56)
-11%
|
(59)
-5%
|
(52)
+12%
|
(46)
+11%
|
(46)
+0%
|
(41)
+10%
|
(52)
-25%
|
(48)
+6%
|
(36)
+26%
|
(76)
-111%
|
(81)
-6%
|
(83)
-2%
|
(41)
+51%
|
(84)
-108%
|
(81)
+4%
|
(82)
-2%
|
(46)
+45%
|
(58)
-26%
|
(52)
+11%
|
(51)
+0%
|
(52)
-2%
|
(58)
-10%
|
(61)
-5%
|
(60)
+0%
|
(65)
-7%
|
(60)
+7%
|
(53)
+12%
|
(53)
-1%
|
(45)
+17%
|
(45)
N/A
|
(40)
+11%
|
(52)
-30%
|
|
| EPS (Diluted) |
-0.7
N/A
|
-0.78
-11%
|
-0.88
-13%
|
-1.17
-33%
|
-1.12
+4%
|
-1.06
+5%
|
-0.93
+12%
|
-0.57
+39%
|
-0.14
+75%
|
-0.18
-29%
|
-0.18
N/A
|
-0.14
+22%
|
-0.15
-7%
|
-0.15
N/A
|
-0.15
N/A
|
-0.15
N/A
|
-0.16
-7%
|
-0.15
+6%
|
-0.15
N/A
|
-0.17
-13%
|
-0.16
+6%
|
-0.17
-6%
|
-1.33
-682%
|
-0.19
+86%
|
-0.27
-42%
|
-0.33
-22%
|
-2.9
-779%
|
-0.3
+90%
|
-0.32
-7%
|
-0.24
+25%
|
-2.1
-775%
|
-0.22
+90%
|
-0.24
-9%
|
-0.22
+8%
|
-1.44
-555%
|
-3.58
-149%
|
-2.09
+42%
|
-1.89
+10%
|
-0.95
+50%
|
-1.74
-83%
|
-1.23
+29%
|
-1.26
-2%
|
-0.68
+46%
|
-0.88
-29%
|
-0.79
+10%
|
-0.78
+1%
|
-0.88
-13%
|
-0.72
+18%
|
-0.73
-1%
|
-0.72
+1%
|
-0.8
-11%
|
-0.61
+24%
|
-0.43
+30%
|
-0.44
-2%
|
-0.39
+11%
|
-0.37
+5%
|
-0.33
+11%
|
-0.43
-30%
|
|