I
Inwido AB (publ)
F:5IW
Inwido AB (publ)
F:5IW
Price:
11.64 EUR
0.95%
Market Closed
Updated:
May 5, 2024
Income Statement
Earnings Waterfall
Inwido AB (publ)
Inwido AB (publ)
|
Revenue
|
9B
SEK
|
|
Cost of Revenue
|
-6.7B
SEK
|
|
Gross Profit
|
2.3B
SEK
|
|
Operating Expenses
|
-1.3B
SEK
|
|
Operating Income
|
985.3m
SEK
|
|
Other Expenses
|
-306.2m
SEK
|
|
Net Income
|
679.1m
SEK
|
Income Statement
Inwido AB (publ)
Inwido AB (publ)
Currency: SEK
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
4 300
N/A
|
4 350
+1%
|
4 510
+4%
|
4 687
+4%
|
4 916
+5%
|
5 056
+3%
|
5 131
+1%
|
5 171
+1%
|
5 220
+1%
|
5 221
+0%
|
5 315
+2%
|
5 434
+2%
|
5 672
+4%
|
5 989
+6%
|
6 192
+3%
|
6 305
+2%
|
6 371
+1%
|
6 397
+0%
|
6 453
+1%
|
6 577
+2%
|
6 667
+1%
|
6 719
+1%
|
6 700
0%
|
6 682
0%
|
6 631
-1%
|
6 635
+0%
|
6 644
+0%
|
6 695
+1%
|
6 681
0%
|
6 877
+3%
|
7 167
+4%
|
7 349
+3%
|
7 725
+5%
|
8 154
+6%
|
8 620
+6%
|
9 109
+6%
|
9 547
+5%
|
9 569
+0%
|
9 357
-2%
|
9 310
-1%
|
8 970
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 329)
|
(3 407)
|
(3 521)
|
(3 642)
|
(3 742)
|
(3 778)
|
(3 798)
|
(3 796)
|
(3 937)
|
(3 923)
|
(3 955)
|
(4 036)
|
(4 085)
|
(4 294)
|
(4 485)
|
(4 604)
|
(4 725)
|
(4 789)
|
(4 817)
|
(4 905)
|
(4 954)
|
(4 992)
|
(4 987)
|
(4 977)
|
(4 918)
|
(4 946)
|
(4 958)
|
(4 977)
|
(4 941)
|
(5 072)
|
(5 280)
|
(5 409)
|
(5 704)
|
(6 046)
|
(6 441)
|
(6 873)
|
(7 208)
|
(7 213)
|
(7 011)
|
(6 924)
|
(6 673)
|
|
| Gross Profit |
971
N/A
|
943
-3%
|
989
+5%
|
1 045
+6%
|
1 174
+12%
|
1 278
+9%
|
1 333
+4%
|
1 375
+3%
|
1 283
-7%
|
1 298
+1%
|
1 360
+5%
|
1 398
+3%
|
1 587
+14%
|
1 695
+7%
|
1 707
+1%
|
1 702
0%
|
1 646
-3%
|
1 608
-2%
|
1 636
+2%
|
1 672
+2%
|
1 712
+2%
|
1 726
+1%
|
1 713
-1%
|
1 706
0%
|
1 712
+0%
|
1 690
-1%
|
1 687
0%
|
1 719
+2%
|
1 740
+1%
|
1 805
+4%
|
1 887
+5%
|
1 940
+3%
|
2 021
+4%
|
2 108
+4%
|
2 179
+3%
|
2 236
+3%
|
2 339
+5%
|
2 356
+1%
|
2 345
0%
|
2 386
+2%
|
2 298
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(677)
|
(701)
|
(731)
|
(771)
|
(802)
|
(808)
|
(805)
|
(802)
|
(826)
|
(841)
|
(881)
|
(903)
|
(935)
|
(988)
|
(1 013)
|
(1 049)
|
(1 124)
|
(1 135)
|
(1 170)
|
(1 181)
|
(1 096)
|
(1 104)
|
(1 089)
|
(1 077)
|
(1 092)
|
(1 086)
|
(1 076)
|
(1 070)
|
(1 033)
|
(1 040)
|
(1 053)
|
(1 072)
|
(1 114)
|
(1 154)
|
(1 196)
|
(1 231)
|
(1 262)
|
(1 305)
|
(1 324)
|
(1 368)
|
(1 312)
|
|
| Selling, General & Administrative |
(649)
|
(671)
|
(698)
|
(737)
|
(760)
|
(774)
|
(773)
|
(771)
|
(786)
|
(812)
|
(844)
|
(878)
|
(875)
|
(951)
|
(980)
|
(1 004)
|
(1 011)
|
(1 045)
|
(1 078)
|
(1 096)
|
(1 056)
|
(1 102)
|
(1 089)
|
(1 069)
|
(1 026)
|
(1 047)
|
(1 040)
|
(1 036)
|
(988)
|
(1 023)
|
(1 039)
|
(1 059)
|
(1 048)
|
(1 125)
|
(1 166)
|
(1 202)
|
(1 204)
|
(1 289)
|
(1 310)
|
(1 345)
|
(1 249)
|
|
| Research & Development |
(27)
|
(29)
|
(30)
|
(30)
|
(31)
|
(34)
|
(35)
|
(37)
|
(39)
|
(38)
|
(40)
|
(39)
|
(42)
|
(46)
|
(48)
|
(49)
|
(51)
|
(53)
|
(56)
|
(57)
|
(50)
|
(48)
|
(47)
|
(47)
|
(53)
|
(51)
|
(50)
|
(47)
|
(32)
|
0
|
(25)
|
(25)
|
(32)
|
(34)
|
(35)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(37)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(68)
|
|
| Other Operating Expenses |
(1)
|
(2)
|
(4)
|
(4)
|
(1)
|
0
|
3
|
6
|
6
|
9
|
3
|
14
|
7
|
9
|
15
|
4
|
(37)
|
(37)
|
(36)
|
(28)
|
40
|
46
|
47
|
38
|
19
|
13
|
14
|
13
|
18
|
(17)
|
11
|
12
|
14
|
5
|
5
|
7
|
31
|
21
|
24
|
16
|
42
|
|
| Operating Income |
294
N/A
|
242
-17%
|
258
+6%
|
274
+6%
|
372
+36%
|
470
+27%
|
529
+12%
|
573
+8%
|
457
-20%
|
457
+0%
|
479
+5%
|
495
+3%
|
653
+32%
|
708
+8%
|
694
-2%
|
653
-6%
|
521
-20%
|
474
-9%
|
466
-2%
|
491
+5%
|
616
+26%
|
622
+1%
|
623
+0%
|
629
+1%
|
620
-1%
|
604
-3%
|
611
+1%
|
649
+6%
|
707
+9%
|
765
+8%
|
835
+9%
|
869
+4%
|
907
+4%
|
954
+5%
|
982
+3%
|
1 005
+2%
|
1 076
+7%
|
1 052
-2%
|
1 021
-3%
|
1 018
0%
|
985
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(79)
|
(70)
|
(115)
|
(109)
|
(37)
|
(113)
|
(49)
|
(62)
|
(35)
|
(55)
|
(63)
|
(51)
|
(37)
|
(52)
|
(58)
|
(61)
|
(50)
|
(29)
|
(21)
|
(30)
|
(38)
|
(66)
|
(84)
|
(76)
|
(32)
|
(90)
|
(64)
|
(65)
|
(59)
|
(15)
|
(25)
|
(23)
|
(11)
|
(39)
|
(40)
|
(33)
|
(58)
|
(56)
|
(47)
|
(88)
|
(55)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(12)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(83)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
(20)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(25)
|
|
| Pre-Tax Income |
215
N/A
|
172
-20%
|
143
-17%
|
165
+16%
|
253
+53%
|
358
+41%
|
480
+34%
|
511
+6%
|
421
-18%
|
402
-5%
|
416
+4%
|
444
+7%
|
597
+35%
|
656
+10%
|
636
-3%
|
593
-7%
|
461
-22%
|
445
-3%
|
445
0%
|
461
+4%
|
562
+22%
|
556
-1%
|
539
-3%
|
553
+2%
|
558
+1%
|
514
-8%
|
548
+7%
|
584
+7%
|
624
+7%
|
751
+20%
|
810
+8%
|
846
+4%
|
885
+5%
|
915
+3%
|
942
+3%
|
972
+3%
|
1 013
+4%
|
995
-2%
|
974
-2%
|
930
-4%
|
894
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(69)
|
(56)
|
(62)
|
(60)
|
(72)
|
(98)
|
(104)
|
(106)
|
(125)
|
(124)
|
(132)
|
(145)
|
(151)
|
(168)
|
(162)
|
(155)
|
(136)
|
(132)
|
(127)
|
(124)
|
(124)
|
(118)
|
(117)
|
(116)
|
(125)
|
(108)
|
(119)
|
(126)
|
(123)
|
(156)
|
(167)
|
(173)
|
(172)
|
(179)
|
(183)
|
(192)
|
(205)
|
(197)
|
(194)
|
(179)
|
(190)
|
|
| Income from Continuing Operations |
146
|
117
|
80
|
105
|
181
|
260
|
376
|
405
|
296
|
278
|
285
|
299
|
446
|
489
|
474
|
437
|
325
|
313
|
318
|
337
|
438
|
439
|
423
|
436
|
433
|
406
|
429
|
458
|
501
|
594
|
643
|
673
|
713
|
736
|
759
|
780
|
808
|
798
|
779
|
751
|
703
|
|
| Income to Minority Interest |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(9)
|
(19)
|
(23)
|
(30)
|
(31)
|
(34)
|
(31)
|
(24)
|
(17)
|
(6)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(2)
|
(4)
|
(7)
|
(11)
|
(12)
|
(11)
|
(19)
|
(24)
|
|
| Net Income (Common) |
146
N/A
|
117
-20%
|
81
-31%
|
105
+31%
|
181
+72%
|
260
+44%
|
375
+45%
|
405
+8%
|
296
-27%
|
278
-6%
|
283
+2%
|
290
+2%
|
428
+47%
|
465
+9%
|
444
-5%
|
406
-9%
|
291
-28%
|
282
-3%
|
294
+4%
|
320
+9%
|
433
+35%
|
435
+1%
|
420
-3%
|
435
+3%
|
433
0%
|
406
-6%
|
429
+6%
|
458
+7%
|
501
+9%
|
594
+19%
|
642
+8%
|
672
+5%
|
713
+6%
|
734
+3%
|
756
+3%
|
774
+2%
|
796
+3%
|
786
-1%
|
769
-2%
|
732
-5%
|
679
-7%
|
|
| EPS (Diluted) |
2.52
N/A
|
2.02
-20%
|
1.39
-31%
|
1.82
+31%
|
3.12
+71%
|
4.48
+44%
|
6.48
+45%
|
6.99
+8%
|
5.1
-27%
|
4.8
-6%
|
4.88
+2%
|
5
+2%
|
7.37
+47%
|
8.02
+9%
|
7.66
-4%
|
7.01
-8%
|
5.01
-29%
|
4.87
-3%
|
5.07
+4%
|
5.53
+9%
|
7.45
+35%
|
7.49
+1%
|
7.24
-3%
|
7.49
+3%
|
7.47
0%
|
6.99
-6%
|
7.4
+6%
|
7.9
+7%
|
8.64
+9%
|
10.25
+19%
|
11.08
+8%
|
11.59
+5%
|
12.29
+6%
|
12.66
+3%
|
13.03
+3%
|
13.35
+2%
|
13.74
+3%
|
13.56
-1%
|
13.26
-2%
|
12.63
-5%
|
11.72
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
