Granges AB
F:9GR
Granges AB
F:9GR
Price:
14.33
EUR
0.14%
Market Closed
Market Cap:
€1.5B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Granges AB
Granges AB
Income Statement
Granges AB
Granges AB
Currency: SEK
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Jun-2013 | Sep-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 |
223
|
0
|
0
|
0
|
261
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
14
|
6
|
10
|
26
|
44
|
69
|
93
|
101
|
91
|
86
|
88
|
92
|
107
|
118
|
132
|
143
|
131
|
130
|
124
|
110
|
98
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
314
|
0
|
0
|
0
|
256
|
0
|
0
|
0
|
|
| Revenue |
15 395
N/A
|
16 171
+5%
|
16 810
+4%
|
16 814
+0%
|
15 168
-10%
|
13 426
-11%
|
12 019
-10%
|
11 136
-7%
|
11 090
0%
|
11 027
-1%
|
10 923
-1%
|
11 315
+4%
|
11 803
+4%
|
12 519
+6%
|
13 415
+7%
|
13 808
+3%
|
13 990
+1%
|
1 253
-91%
|
2 357
+88%
|
3 514
+49%
|
3 437
-2%
|
3 531
+3%
|
4 748
+34%
|
5 047
+6%
|
5 377
+7%
|
5 460
+2%
|
5 494
+1%
|
5 398
-2%
|
5 334
-1%
|
5 912
+11%
|
7 207
+22%
|
8 738
+21%
|
10 377
+19%
|
11 246
+8%
|
11 435
+2%
|
11 614
+2%
|
11 976
+3%
|
12 570
+5%
|
12 910
+3%
|
12 948
+0%
|
12 693
-2%
|
12 369
-3%
|
11 978
-3%
|
11 932
0%
|
10 965
-8%
|
10 542
-4%
|
11 008
+4%
|
11 989
+9%
|
14 377
+20%
|
16 423
+14%
|
18 130
+10%
|
20 168
+11%
|
22 434
+11%
|
23 985
+7%
|
24 492
+2%
|
24 381
0%
|
23 514
-4%
|
22 917
-3%
|
22 518
-2%
|
21 978
-2%
|
22 115
+1%
|
22 290
+1%
|
23 506
+5%
|
25 312
+8%
|
26 141
+3%
|
27 324
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12 623)
|
(13 330)
|
(13 885)
|
(13 989)
|
(12 698)
|
(11 207)
|
(9 976)
|
(9 124)
|
(8 982)
|
(8 843)
|
(8 687)
|
(8 990)
|
(9 299)
|
(9 828)
|
(10 513)
|
(10 831)
|
(11 141)
|
(774)
|
(1 427)
|
(2 107)
|
(2 012)
|
(2 080)
|
(2 819)
|
(3 025)
|
(3 277)
|
(3 320)
|
(3 280)
|
(3 207)
|
(3 092)
|
(3 450)
|
(4 374)
|
(5 418)
|
(6 598)
|
(7 246)
|
(7 396)
|
(7 542)
|
(7 833)
|
(8 330)
|
(8 537)
|
(8 493)
|
(8 242)
|
(7 893)
|
(7 620)
|
(7 577)
|
(6 862)
|
(6 505)
|
(6 809)
|
(7 480)
|
(9 271)
|
(10 917)
|
(12 459)
|
(14 186)
|
(15 926)
|
(16 987)
|
(17 311)
|
(17 027)
|
(16 103)
|
(15 352)
|
(14 730)
|
(14 198)
|
(14 304)
|
(14 548)
|
(15 490)
|
(17 048)
|
(17 957)
|
(19 076)
|
|
| Gross Profit |
2 773
N/A
|
2 841
+2%
|
2 925
+3%
|
2 825
-3%
|
2 470
-13%
|
2 219
-10%
|
2 043
-8%
|
2 012
-2%
|
2 107
+5%
|
2 184
+4%
|
2 236
+2%
|
2 325
+4%
|
2 504
+8%
|
2 692
+7%
|
2 902
+8%
|
2 978
+3%
|
2 850
-4%
|
479
-83%
|
930
+94%
|
1 407
+51%
|
1 425
+1%
|
1 451
+2%
|
1 929
+33%
|
2 022
+5%
|
2 100
+4%
|
2 140
+2%
|
2 214
+3%
|
2 191
-1%
|
2 242
+2%
|
2 462
+10%
|
2 833
+15%
|
3 320
+17%
|
3 779
+14%
|
4 000
+6%
|
4 039
+1%
|
4 072
+1%
|
4 143
+2%
|
4 240
+2%
|
4 373
+3%
|
4 455
+2%
|
4 451
0%
|
4 476
+1%
|
4 358
-3%
|
4 355
0%
|
4 103
-6%
|
4 037
-2%
|
4 199
+4%
|
4 509
+7%
|
5 106
+13%
|
5 506
+8%
|
5 671
+3%
|
5 982
+5%
|
6 508
+9%
|
6 998
+8%
|
7 181
+3%
|
7 354
+2%
|
7 411
+1%
|
7 565
+2%
|
7 788
+3%
|
7 780
0%
|
7 811
+0%
|
7 742
-1%
|
8 016
+4%
|
8 264
+3%
|
8 184
-1%
|
8 248
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 548)
|
(1 848)
|
(1 630)
|
(1 744)
|
(1 638)
|
(1 521)
|
(1 829)
|
(1 650)
|
(1 625)
|
(1 651)
|
(1 669)
|
(1 722)
|
(1 863)
|
(2 002)
|
(2 115)
|
(2 200)
|
(2 209)
|
(391)
|
(743)
|
(1 096)
|
(1 072)
|
(1 092)
|
(1 517)
|
(1 534)
|
(1 584)
|
(1 613)
|
(1 674)
|
(1 650)
|
(1 680)
|
(1 830)
|
(2 145)
|
(2 551)
|
(2 899)
|
(3 075)
|
(3 102)
|
(3 095)
|
(3 155)
|
(3 249)
|
(3 369)
|
(3 458)
|
(3 498)
|
(3 563)
|
(3 492)
|
(3 553)
|
(3 516)
|
(3 437)
|
(3 640)
|
(3 791)
|
(4 121)
|
(4 505)
|
(4 689)
|
(4 959)
|
(5 420)
|
(5 784)
|
(5 850)
|
(6 177)
|
(6 158)
|
(6 218)
|
(6 205)
|
(6 289)
|
(6 299)
|
(6 249)
|
(6 445)
|
(6 640)
|
(6 595)
|
(6 681)
|
|
| Selling, General & Administrative |
(1 925)
|
(1 988)
|
(2 077)
|
(2 071)
|
(1 953)
|
(1 828)
|
(1 724)
|
(1 659)
|
(1 641)
|
(1 665)
|
(1 674)
|
(1 724)
|
(1 857)
|
(2 001)
|
(2 139)
|
(2 221)
|
(2 235)
|
(336)
|
(642)
|
(946)
|
(929)
|
(944)
|
(602)
|
(1 323)
|
(1 369)
|
(1 400)
|
(647)
|
(1 444)
|
(1 477)
|
(1 612)
|
(953)
|
(2 239)
|
(2 534)
|
(2 696)
|
(1 432)
|
(2 745)
|
(2 818)
|
(2 903)
|
(1 597)
|
(3 080)
|
(3 096)
|
(3 138)
|
(1 659)
|
(1 445)
|
(1 380)
|
(1 286)
|
(1 654)
|
(1 517)
|
(1 828)
|
(2 139)
|
(1 969)
|
(1 888)
|
(2 221)
|
(2 522)
|
(2 254)
|
(1 964)
|
(2 028)
|
(2 102)
|
(2 607)
|
(2 179)
|
(2 182)
|
(2 171)
|
(2 843)
|
(2 531)
|
(2 488)
|
(2 580)
|
|
| 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
|
0
|
(11)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(95)
|
(144)
|
(144)
|
(147)
|
(201)
|
(203)
|
(207)
|
(210)
|
(208)
|
(207)
|
(204)
|
(221)
|
(264)
|
(317)
|
(370)
|
(383)
|
(366)
|
(350)
|
(337)
|
(344)
|
(353)
|
(379)
|
(403)
|
(428)
|
(450)
|
(488)
|
(515)
|
(529)
|
(538)
|
(575)
|
(594)
|
(667)
|
(601)
|
(691)
|
(821)
|
(884)
|
(733)
|
(936)
|
(852)
|
(837)
|
(806)
|
(865)
|
(871)
|
(832)
|
(859)
|
(881)
|
(880)
|
(876)
|
|
| Other Operating Expenses |
376
|
140
|
447
|
327
|
315
|
307
|
(105)
|
9
|
16
|
14
|
5
|
2
|
(7)
|
(1)
|
24
|
21
|
25
|
(7)
|
(6)
|
(6)
|
0
|
(1)
|
(714)
|
(8)
|
(8)
|
(3)
|
(819)
|
1
|
0
|
3
|
(928)
|
5
|
5
|
4
|
(1 304)
|
0
|
0
|
(2)
|
(1 419)
|
0
|
0
|
2
|
(1 372)
|
(1 620)
|
(1 621)
|
(1 622)
|
(1 433)
|
(1 699)
|
(1 699)
|
(1 699)
|
(2 083)
|
(2 380)
|
(2 378)
|
(2 378)
|
(2 863)
|
(3 277)
|
(3 278)
|
(3 279)
|
(2 792)
|
(3 245)
|
(3 246)
|
(3 246)
|
(2 743)
|
(3 228)
|
(3 227)
|
(3 225)
|
|
| Operating Income |
1 224
N/A
|
993
-19%
|
1 295
+30%
|
1 080
-17%
|
832
-23%
|
698
-16%
|
214
-69%
|
362
+69%
|
483
+34%
|
533
+10%
|
567
+6%
|
603
+7%
|
641
+6%
|
690
+8%
|
787
+14%
|
778
-1%
|
640
-18%
|
88
-86%
|
187
+113%
|
311
+66%
|
353
+14%
|
359
+2%
|
412
+15%
|
488
+18%
|
516
+6%
|
527
+2%
|
540
+2%
|
541
+0%
|
562
+4%
|
632
+12%
|
688
+9%
|
769
+12%
|
880
+14%
|
925
+5%
|
937
+1%
|
977
+4%
|
988
+1%
|
991
+0%
|
1 004
+1%
|
997
-1%
|
953
-4%
|
913
-4%
|
866
-5%
|
802
-7%
|
587
-27%
|
600
+2%
|
559
-7%
|
718
+28%
|
985
+37%
|
1 001
+2%
|
982
-2%
|
1 023
+4%
|
1 088
+6%
|
1 214
+12%
|
1 331
+10%
|
1 177
-12%
|
1 253
+6%
|
1 347
+8%
|
1 583
+18%
|
1 491
-6%
|
1 512
+1%
|
1 493
-1%
|
1 571
+5%
|
1 624
+3%
|
1 589
-2%
|
1 567
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(188)
|
(238)
|
(263)
|
(245)
|
(219)
|
(155)
|
(113)
|
(88)
|
(56)
|
(52)
|
(52)
|
(63)
|
(81)
|
(94)
|
(106)
|
(111)
|
(84)
|
(8)
|
(15)
|
(23)
|
(19)
|
(25)
|
3
|
(1)
|
(1)
|
4
|
(8)
|
(14)
|
(12)
|
(25)
|
(37)
|
(62)
|
(90)
|
(96)
|
(102)
|
(75)
|
(73)
|
(80)
|
(70)
|
(103)
|
(117)
|
(122)
|
(121)
|
(118)
|
(112)
|
(100)
|
(89)
|
(76)
|
(61)
|
(60)
|
(70)
|
(93)
|
(127)
|
(182)
|
(222)
|
(310)
|
(339)
|
(338)
|
(277)
|
(291)
|
(280)
|
(269)
|
(237)
|
(292)
|
(290)
|
(304)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(18)
|
(22)
|
(13)
|
(30)
|
10
|
(32)
|
(26)
|
(21)
|
(2)
|
(3)
|
(28)
|
(107)
|
(129)
|
(128)
|
(103)
|
(9)
|
(20)
|
(80)
|
(80)
|
(80)
|
(64)
|
0
|
0
|
0
|
(30)
|
(36)
|
(41)
|
(67)
|
25
|
(11)
|
(6)
|
20
|
(149)
|
(159)
|
(97)
|
(173)
|
(195)
|
2
|
(60)
|
56
|
(7)
|
40
|
40
|
0
|
(48)
|
(48)
|
(48)
|
(48)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
(36)
|
(36)
|
(36)
|
1
|
(5)
|
1
|
0
|
0
|
(9)
|
(2)
|
0
|
(10)
|
(22)
|
(21)
|
(22)
|
(14)
|
(18)
|
(20)
|
(19)
|
(17)
|
(21)
|
(20)
|
(20)
|
(22)
|
(29)
|
(32)
|
(32)
|
(31)
|
(41)
|
(41)
|
(42)
|
(42)
|
(20)
|
0
|
(1)
|
0
|
(30)
|
0
|
0
|
0
|
(38)
|
(2)
|
(1)
|
0
|
(35)
|
0
|
0
|
(1)
|
|
| Pre-Tax Income |
1 036
N/A
|
755
-27%
|
1 032
+37%
|
835
-19%
|
612
-27%
|
543
-11%
|
101
-81%
|
274
+171%
|
427
+56%
|
482
+13%
|
514
+7%
|
541
+5%
|
559
+3%
|
596
+7%
|
681
+14%
|
667
-2%
|
556
-17%
|
65
-88%
|
118
+82%
|
230
+95%
|
285
+24%
|
305
+7%
|
420
+38%
|
456
+9%
|
489
+7%
|
509
+4%
|
521
+2%
|
524
+1%
|
523
0%
|
492
-6%
|
500
+2%
|
558
+12%
|
665
+19%
|
806
+21%
|
797
-1%
|
802
+1%
|
816
+2%
|
814
0%
|
849
+4%
|
874
+3%
|
816
-7%
|
769
-6%
|
686
-11%
|
616
-10%
|
402
-35%
|
402
N/A
|
454
+13%
|
590
+30%
|
876
+48%
|
919
+5%
|
743
-19%
|
770
+4%
|
863
+12%
|
858
-1%
|
884
+3%
|
867
-2%
|
853
-2%
|
1 064
+25%
|
1 261
+19%
|
1 238
-2%
|
1 271
+3%
|
1 223
-4%
|
1 251
+2%
|
1 286
+3%
|
1 251
-3%
|
1 214
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(267)
|
(249)
|
(286)
|
(199)
|
(146)
|
(122)
|
(29)
|
(98)
|
(142)
|
(160)
|
(170)
|
(177)
|
(175)
|
(187)
|
(210)
|
(205)
|
(175)
|
(17)
|
(30)
|
(57)
|
(70)
|
(75)
|
(102)
|
(112)
|
(120)
|
(126)
|
(143)
|
(163)
|
(163)
|
(12)
|
(2)
|
4
|
(25)
|
(204)
|
(145)
|
(139)
|
(131)
|
(122)
|
(161)
|
(169)
|
(154)
|
(67)
|
(86)
|
(67)
|
(23)
|
(97)
|
(91)
|
(120)
|
(182)
|
(196)
|
(147)
|
(153)
|
(176)
|
(168)
|
(184)
|
(176)
|
(141)
|
(176)
|
(252)
|
(247)
|
(282)
|
(281)
|
(240)
|
(250)
|
(236)
|
(231)
|
|
| Income from Continuing Operations |
769
|
505
|
747
|
636
|
467
|
421
|
72
|
176
|
285
|
322
|
344
|
363
|
384
|
409
|
472
|
462
|
381
|
48
|
88
|
173
|
215
|
230
|
318
|
344
|
369
|
383
|
378
|
361
|
360
|
480
|
498
|
562
|
640
|
602
|
652
|
663
|
685
|
692
|
688
|
705
|
662
|
702
|
600
|
549
|
379
|
305
|
363
|
470
|
694
|
723
|
596
|
617
|
687
|
690
|
700
|
691
|
712
|
888
|
1 009
|
991
|
989
|
942
|
1 011
|
1 036
|
1 015
|
983
|
|
| Income to Minority Interest |
1
|
4
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(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
|
0
|
3
|
(9)
|
(24)
|
(36)
|
|
| Net Income (Common) |
770
N/A
|
509
-34%
|
748
+47%
|
636
-15%
|
467
-27%
|
422
-10%
|
72
-83%
|
176
+146%
|
285
+62%
|
321
+12%
|
342
+7%
|
361
+6%
|
383
+6%
|
408
+6%
|
471
+16%
|
463
-2%
|
380
-18%
|
48
-87%
|
88
+83%
|
173
+97%
|
215
+24%
|
230
+7%
|
319
+39%
|
345
+8%
|
370
+7%
|
384
+4%
|
379
-1%
|
362
-4%
|
361
0%
|
481
+33%
|
498
+4%
|
561
+13%
|
639
+14%
|
601
-6%
|
652
+8%
|
662
+2%
|
684
+3%
|
691
+1%
|
688
0%
|
705
+2%
|
662
-6%
|
702
+6%
|
600
-15%
|
549
-9%
|
379
-31%
|
305
-20%
|
363
+19%
|
470
+29%
|
695
+48%
|
724
+4%
|
595
-18%
|
617
+4%
|
686
+11%
|
689
+0%
|
700
+2%
|
692
-1%
|
713
+3%
|
889
+25%
|
1 010
+14%
|
993
-2%
|
991
0%
|
944
-5%
|
1 013
+7%
|
1 026
+1%
|
990
-4%
|
947
-4%
|
|
| EPS (Diluted) |
20.81
N/A
|
13.65
-34%
|
20.04
+47%
|
17.37
-13%
|
12.62
-27%
|
11.53
-9%
|
1.99
-83%
|
4.86
+144%
|
7.7
+58%
|
8.77
+14%
|
9.34
+6%
|
9.86
+6%
|
10.35
+5%
|
11.2
+8%
|
12.94
+16%
|
12.68
-2%
|
10.55
-17%
|
0.64
-94%
|
1.17
+83%
|
2.31
+97%
|
2.88
+25%
|
3.09
+7%
|
4.27
+38%
|
4.63
+8%
|
4.96
+7%
|
5.17
+4%
|
4.5
-13%
|
4.85
+8%
|
4.83
0%
|
6.37
+32%
|
5.89
-8%
|
7.44
+26%
|
8.47
+14%
|
7.96
-6%
|
7.66
-4%
|
8.78
+15%
|
9.06
+3%
|
9.15
+1%
|
8.08
-12%
|
9.33
+15%
|
8.76
-6%
|
8.24
-6%
|
7.04
-15%
|
6.44
-9%
|
4.45
-31%
|
3.58
-20%
|
4.21
+18%
|
4.4
+5%
|
6.51
+48%
|
6.79
+4%
|
5.58
-18%
|
5.79
+4%
|
6.44
+11%
|
6.48
+1%
|
6.58
+2%
|
6.51
-1%
|
6.7
+3%
|
8.35
+25%
|
9.49
+14%
|
9.32
-2%
|
9.3
0%
|
8.86
-5%
|
9.51
+7%
|
9.62
+1%
|
9.33
-3%
|
8.9
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
