Karnov Group AB (publ)
LSE:0A39
Income Statement
Earnings Waterfall
Karnov Group AB (publ)
Revenue
|
2.5B
SEK
|
Cost of Revenue
|
-365.3m
SEK
|
Gross Profit
|
2.1B
SEK
|
Operating Expenses
|
-2B
SEK
|
Operating Income
|
156.2m
SEK
|
Other Expenses
|
-118m
SEK
|
Net Income
|
38.2m
SEK
|
Income Statement
Karnov Group AB (publ)
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 |
733
N/A
|
747
+2%
|
757
+1%
|
764
+1%
|
769
+1%
|
772
+0%
|
771
0%
|
793
+3%
|
816
+3%
|
846
+4%
|
878
+4%
|
899
+2%
|
925
+3%
|
966
+4%
|
1 113
+15%
|
1 472
+32%
|
1 853
+26%
|
2 209
+19%
|
2 475
+12%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(125)
|
(130)
|
(135)
|
(134)
|
(132)
|
(133)
|
(132)
|
(133)
|
(132)
|
(133)
|
(139)
|
(139)
|
(140)
|
(146)
|
(158)
|
(210)
|
(274)
|
(324)
|
(365)
|
|
Gross Profit |
608
N/A
|
617
+1%
|
622
+1%
|
630
+1%
|
636
+1%
|
639
+0%
|
640
+0%
|
660
+3%
|
684
+4%
|
713
+4%
|
739
+4%
|
760
+3%
|
786
+3%
|
820
+4%
|
956
+16%
|
1 262
+32%
|
1 579
+25%
|
1 885
+19%
|
2 109
+12%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(535)
|
(536)
|
(542)
|
(536)
|
(514)
|
(514)
|
(509)
|
(524)
|
(545)
|
(574)
|
(623)
|
(657)
|
(698)
|
(730)
|
(877)
|
(1 170)
|
(1 471)
|
(1 784)
|
(1 953)
|
|
Selling, General & Administrative |
(214)
|
(217)
|
(223)
|
(229)
|
(231)
|
(231)
|
(235)
|
(250)
|
(262)
|
(272)
|
(280)
|
(285)
|
(295)
|
(313)
|
(401)
|
(584)
|
(777)
|
(976)
|
(1 131)
|
|
Depreciation & Amortization |
(160)
|
(165)
|
(171)
|
(176)
|
(180)
|
(186)
|
(190)
|
(193)
|
(200)
|
(205)
|
(209)
|
(213)
|
(213)
|
(218)
|
(234)
|
(267)
|
(303)
|
(343)
|
(368)
|
|
Other Operating Expenses |
(161)
|
(154)
|
(148)
|
(131)
|
(104)
|
(97)
|
(84)
|
(81)
|
(83)
|
(97)
|
(135)
|
(159)
|
(190)
|
(199)
|
(242)
|
(319)
|
(391)
|
(465)
|
(454)
|
|
Operating Income |
73
N/A
|
81
+11%
|
80
-1%
|
94
+18%
|
122
+29%
|
124
+2%
|
131
+5%
|
137
+4%
|
139
+1%
|
138
0%
|
116
-16%
|
103
-11%
|
87
-15%
|
91
+3%
|
79
-13%
|
92
+17%
|
108
+17%
|
101
-7%
|
156
+55%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(111)
|
(99)
|
(67)
|
(60)
|
(8)
|
(9)
|
(13)
|
(6)
|
(19)
|
(22)
|
(14)
|
(16)
|
(18)
|
6
|
(47)
|
(50)
|
(104)
|
(132)
|
(122)
|
|
Non-Reccuring Items |
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(39)
N/A
|
(18)
+53%
|
3
N/A
|
28
+789%
|
107
+287%
|
109
+2%
|
121
+11%
|
131
+9%
|
120
-9%
|
117
-2%
|
103
-12%
|
87
-15%
|
70
-20%
|
97
+39%
|
50
-48%
|
42
-17%
|
4
-89%
|
(31)
N/A
|
34
N/A
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(7)
|
(2)
|
0
|
(3)
|
(11)
|
(17)
|
(21)
|
(21)
|
(16)
|
(18)
|
(19)
|
(19)
|
(22)
|
(23)
|
10
|
13
|
25
|
32
|
3
|
|
Income from Continuing Operations |
(45)
|
(20)
|
3
|
25
|
96
|
92
|
100
|
111
|
104
|
99
|
84
|
69
|
48
|
74
|
60
|
54
|
29
|
1
|
37
|
|
Income to Minority Interest |
(3)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
|
Net Income (Common) |
(48)
N/A
|
(21)
+56%
|
3
N/A
|
25
+847%
|
96
+286%
|
91
-5%
|
100
+9%
|
111
+11%
|
104
-6%
|
100
-4%
|
85
-15%
|
69
-18%
|
48
-30%
|
74
+54%
|
60
-19%
|
54
-10%
|
29
-47%
|
0
-99%
|
38
+13 072%
|
|
EPS (Diluted) |
-0.67
N/A
|
-0.21
+69%
|
0.03
N/A
|
0.25
+733%
|
0.99
+296%
|
0.95
-4%
|
1.02
+7%
|
1.13
+11%
|
1.06
-6%
|
1.01
-5%
|
0.86
-15%
|
0.64
-26%
|
0.44
-31%
|
0.69
+57%
|
0.55
-20%
|
0.5
-9%
|
0.27
-46%
|
0
N/A
|
0.35
N/A
|