Volvo AB
F:VOL1
Volvo AB
F:VOL1
Price:
32.92
EUR
2.05%
Market Cap:
€66.9B
Income Statement
Earnings Waterfall
Volvo AB
Volvo AB
Income Statement
Volvo AB
Volvo AB
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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
1 563
|
1 468
|
1 400
|
1 349
|
1 302
|
1 202
|
1 185
|
1 167
|
1 198
|
1 211
|
1 182
|
1 205
|
1 348
|
1 461
|
1 616
|
1 684
|
1 577
|
1 557
|
1 515
|
1 592
|
1 637
|
0
|
0
|
0
|
|
| Revenue |
416 221
N/A
|
368 754
-11%
|
346 883
-6%
|
338 446
-2%
|
341 015
+1%
|
358 349
+5%
|
366 755
+2%
|
372 216
+1%
|
383 514
+3%
|
411 896
+7%
|
441 555
+7%
|
473 479
+7%
|
499 583
+6%
|
521 461
+4%
|
538 949
+3%
|
552 252
+2%
|
552 521
+0%
|
551 949
0%
|
536 522
-3%
|
526 816
-2%
|
517 431
-2%
|
500 078
-3%
|
493 792
-1%
|
479 183
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(315 049)
|
(282 637)
|
(266 749)
|
(259 319)
|
(259 882)
|
(270 251)
|
(276 593)
|
(282 463)
|
(292 842)
|
(314 220)
|
(337 457)
|
(361 741)
|
(377 153)
|
(388 832)
|
(397 264)
|
(402 414)
|
(401 727)
|
(400 084)
|
(389 031)
|
(382 767)
|
(379 239)
|
(374 243)
|
(372 484)
|
(362 314)
|
|
| Gross Profit |
101 172
N/A
|
86 117
-15%
|
80 134
-7%
|
79 127
-1%
|
81 133
+3%
|
88 098
+9%
|
90 162
+2%
|
89 753
0%
|
90 672
+1%
|
97 676
+8%
|
104 098
+7%
|
111 738
+7%
|
122 430
+10%
|
132 629
+8%
|
141 685
+7%
|
149 838
+6%
|
150 794
+1%
|
151 865
+1%
|
147 491
-3%
|
144 049
-2%
|
138 192
-4%
|
125 835
-9%
|
121 308
-4%
|
116 869
-4%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(60 106)
|
(59 905)
|
(57 350)
|
(49 996)
|
(51 374)
|
(46 800)
|
(46 298)
|
(47 635)
|
(50 396)
|
(54 443)
|
(58 218)
|
(62 015)
|
(66 790)
|
(76 000)
|
(78 431)
|
(68 047)
|
(80 409)
|
(75 587)
|
(75 615)
|
(74 920)
|
(74 376)
|
(72 501)
|
(69 418)
|
(66 721)
|
|
| Selling, General & Administrative |
(39 457)
|
(36 389)
|
(33 722)
|
(32 985)
|
(29 757)
|
(29 902)
|
(29 293)
|
(29 358)
|
(29 529)
|
(30 699)
|
(32 540)
|
(39 178)
|
(36 378)
|
(38 156)
|
(39 615)
|
(42 497)
|
(42 054)
|
(42 696)
|
(42 401)
|
(44 250)
|
(41 960)
|
(41 331)
|
(41 058)
|
(40 049)
|
|
| Research & Development |
(16 825)
|
(15 795)
|
(15 223)
|
(14 250)
|
0
|
(10 912)
|
(11 314)
|
(15 548)
|
(15 694)
|
(16 363)
|
(17 839)
|
(19 891)
|
(21 771)
|
(23 124)
|
(23 842)
|
(23 957)
|
(24 753)
|
(26 034)
|
(26 683)
|
(27 647)
|
(27 076)
|
(25 858)
|
(24 198)
|
(22 715)
|
|
| Depreciation & Amortization |
(2 550)
|
(2 577)
|
(2 609)
|
(2 548)
|
(2 474)
|
(2 455)
|
(2 416)
|
(2 479)
|
(2 546)
|
(2 551)
|
(2 596)
|
(2 635)
|
(2 664)
|
(2 676)
|
(2 668)
|
(2 688)
|
(2 732)
|
(2 848)
|
(3 107)
|
(3 310)
|
(3 500)
|
(3 589)
|
(3 547)
|
(3 527)
|
|
| Other Operating Expenses |
(1 274)
|
(5 144)
|
(5 796)
|
(213)
|
(19 143)
|
(3 531)
|
(3 275)
|
(250)
|
(2 627)
|
(4 830)
|
(5 243)
|
(311)
|
(5 977)
|
(12 044)
|
(12 306)
|
1 095
|
(10 870)
|
(4 009)
|
(3 424)
|
287
|
(1 840)
|
(1 723)
|
(615)
|
(430)
|
|
| Operating Income |
41 066
N/A
|
26 212
-36%
|
22 784
-13%
|
29 131
+28%
|
29 759
+2%
|
41 298
+39%
|
43 864
+6%
|
42 118
-4%
|
40 276
-4%
|
43 233
+7%
|
45 880
+6%
|
49 723
+8%
|
55 640
+12%
|
56 629
+2%
|
63 254
+12%
|
81 791
+29%
|
70 385
-14%
|
76 278
+8%
|
71 876
-6%
|
69 129
-4%
|
63 816
-8%
|
53 334
-16%
|
51 890
-3%
|
50 148
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
440
|
649
|
757
|
90
|
1 412
|
994
|
368
|
22
|
(1 505)
|
(2 020)
|
(2 024)
|
(1 711)
|
(1 112)
|
(979)
|
(732)
|
(3 163)
|
(764)
|
(914)
|
(916)
|
(938)
|
(1 302)
|
(1 384)
|
(1 794)
|
(1 552)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(3 393)
|
0
|
0
|
0
|
1 025
|
0
|
0
|
0
|
(2 810)
|
0
|
0
|
(22)
|
(11 908)
|
0
|
0
|
0
|
(370)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1 464)
|
(1 475)
|
(644)
|
89
|
546
|
780
|
633
|
25
|
1 156
|
1 322
|
1 004
|
(125)
|
(1 680)
|
(2 266)
|
(2 238)
|
6
|
(1 251)
|
(869)
|
(1 528)
|
(611)
|
(892)
|
(1 157)
|
(740)
|
(1 205)
|
|
| Pre-Tax Income |
40 042
N/A
|
25 386
-37%
|
22 897
-10%
|
25 917
+13%
|
31 717
+22%
|
43 072
+36%
|
44 865
+4%
|
43 190
-4%
|
39 927
-8%
|
42 535
+7%
|
44 860
+5%
|
45 077
+0%
|
52 848
+17%
|
53 384
+1%
|
60 262
+13%
|
66 726
+11%
|
68 370
+2%
|
74 495
+9%
|
69 432
-7%
|
67 210
-3%
|
61 622
-8%
|
50 793
-18%
|
49 356
-3%
|
47 391
-4%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(9 544)
|
(6 197)
|
(5 354)
|
(5 843)
|
(7 405)
|
(9 741)
|
(10 329)
|
(9 947)
|
(8 618)
|
(9 768)
|
(10 514)
|
(12 108)
|
(14 015)
|
(14 254)
|
(15 726)
|
(16 794)
|
(17 270)
|
(18 631)
|
(17 588)
|
(16 634)
|
(15 166)
|
(12 394)
|
(13 448)
|
(12 685)
|
|
| Income from Continuing Operations |
30 498
|
19 189
|
17 543
|
20 074
|
24 312
|
33 331
|
34 536
|
33 243
|
31 309
|
32 767
|
34 346
|
32 969
|
38 833
|
39 130
|
44 536
|
49 932
|
51 100
|
55 864
|
51 844
|
50 576
|
46 456
|
38 399
|
35 908
|
34 706
|
|
| Income to Minority Interest |
(579)
|
(684)
|
(770)
|
(755)
|
(827)
|
(665)
|
(541)
|
(456)
|
(330)
|
(244)
|
(249)
|
(247)
|
(234)
|
(205)
|
(145)
|
(107)
|
(106)
|
(89)
|
(144)
|
(186)
|
(257)
|
(339)
|
(326)
|
(251)
|
|
| Net Income (Common) |
29 920
N/A
|
18 507
-38%
|
16 775
-9%
|
19 318
+15%
|
23 484
+22%
|
32 666
+39%
|
33 995
+4%
|
32 787
-4%
|
30 979
-6%
|
32 522
+5%
|
34 098
+5%
|
32 722
-4%
|
38 602
+18%
|
38 929
+1%
|
44 393
+14%
|
49 825
+12%
|
50 995
+2%
|
55 776
+9%
|
51 701
-7%
|
50 389
-3%
|
46 199
-8%
|
38 060
-18%
|
35 583
-7%
|
34 456
-3%
|
|
| EPS (Diluted) |
14.72
N/A
|
9.1
-38%
|
8.25
-9%
|
9.5
+15%
|
11.55
+22%
|
16.06
+39%
|
16.72
+4%
|
16.12
-4%
|
15.23
-6%
|
15.99
+5%
|
16.77
+5%
|
16.09
-4%
|
18.98
+18%
|
19.15
+1%
|
21.83
+14%
|
24.5
+12%
|
25.08
+2%
|
27.43
+9%
|
25.43
-7%
|
24.78
-3%
|
22.72
-8%
|
18.72
-18%
|
17.5
-7%
|
16.95
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
