Storskogen Group AB (publ)
LSE:0AA9
Storskogen Group AB (publ)
LSE:0AA9
Price:
40.6
SEK
340.16%
Market Closed
Market Cap:
kr299.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Storskogen Group AB (publ)
LSE:0AA9
|
SE |
|
Easyjet PLC
LSE:EZJ
|
UK |
|
Spectral MD Holdings Ltd
LSE:SMD
|
US |
|
Boyaa Interactive International Ltd
HKEX:434
|
CN |
|
R
|
Ruentex Engineering & Construction Co Ltd
TWSE:2597
|
TW |
|
Nila Spaces Ltd
NSE:NILASPACES
|
IN |
|
T
|
Tianjin Jingwei Huikai Optoelectronic Co Ltd
SZSE:300120
|
CN |
|
Kyocera Corp
TSE:6971
|
JP |
|
Alternate Health Corp
OTC:AHGIF
|
CA |
|
Tabio Corp
TSE:2668
|
JP |
|
Genus PLC
LSE:GNS
|
UK |
|
Cutera Inc
NASDAQ:CUTR
|
US |
Income Statement
Earnings Waterfall
Storskogen Group AB (publ)
Storskogen Group AB (publ)
Income Statement
Storskogen Group AB (publ)
Storskogen Group AB (publ)
Currency: SEK
| 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 |
0
|
0
|
76
|
0
|
0
|
0
|
253
|
0
|
0
|
0
|
623
|
0
|
0
|
0
|
1 005
|
234
|
491
|
720
|
935
|
778
|
0
|
0
|
0
|
|
| Revenue |
7 662
N/A
|
8 173
+7%
|
8 933
+9%
|
9 757
+9%
|
11 469
+18%
|
14 037
+22%
|
17 496
+25%
|
21 542
+23%
|
26 780
+24%
|
30 453
+14%
|
34 250
+12%
|
36 525
+7%
|
36 928
+1%
|
36 844
0%
|
36 006
-2%
|
35 150
-2%
|
34 931
-1%
|
34 589
-1%
|
34 182
-1%
|
33 764
-1%
|
32 973
-2%
|
32 964
0%
|
33 097
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(6 182)
|
(6 544)
|
(7 121)
|
(7 752)
|
(9 057)
|
(11 070)
|
(13 787)
|
(17 116)
|
(21 324)
|
(24 369)
|
(27 456)
|
(29 188)
|
(29 503)
|
(29 446)
|
(28 686)
|
(28 072)
|
(28 571)
|
(28 175)
|
(27 024)
|
(25 204)
|
(21 726)
|
(19 811)
|
(17 746)
|
|
| Gross Profit |
1 480
N/A
|
1 629
+10%
|
1 812
+11%
|
2 005
+11%
|
2 412
+20%
|
2 967
+23%
|
3 709
+25%
|
4 426
+19%
|
5 456
+23%
|
6 084
+12%
|
6 794
+12%
|
7 337
+8%
|
7 425
+1%
|
7 398
0%
|
7 320
-1%
|
7 078
-3%
|
6 360
-10%
|
6 414
+1%
|
7 158
+12%
|
8 560
+20%
|
11 247
+31%
|
13 153
+17%
|
15 351
+17%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(928)
|
(985)
|
(1 038)
|
(1 144)
|
(1 457)
|
(1 768)
|
(2 312)
|
(2 782)
|
(3 429)
|
(3 836)
|
(4 491)
|
(4 361)
|
(4 525)
|
(4 680)
|
(4 853)
|
(4 986)
|
(5 141)
|
(5 080)
|
(4 818)
|
(7 043)
|
(8 801)
|
(10 714)
|
(12 960)
|
|
| Selling, General & Administrative |
(1 018)
|
(1 074)
|
(1 094)
|
(1 290)
|
(1 593)
|
(1 962)
|
(2 442)
|
(3 203)
|
(3 913)
|
(4 529)
|
(4 642)
|
(5 209)
|
(5 290)
|
(5 268)
|
(5 010)
|
(5 344)
|
(5 485)
|
(5 418)
|
(4 831)
|
(5 935)
|
(6 402)
|
(6 995)
|
(7 725)
|
|
| Depreciation & Amortization |
0
|
0
|
(72)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
(280)
|
0
|
0
|
0
|
(330)
|
0
|
0
|
0
|
(317)
|
(439)
|
(871)
|
(1 310)
|
(1 750)
|
|
| Other Operating Expenses |
90
|
89
|
128
|
146
|
136
|
194
|
267
|
421
|
484
|
693
|
431
|
848
|
765
|
588
|
487
|
358
|
344
|
338
|
330
|
(669)
|
(1 528)
|
(2 409)
|
(3 485)
|
|
| Operating Income |
552
N/A
|
644
+17%
|
774
+20%
|
861
+11%
|
955
+11%
|
1 199
+26%
|
1 397
+17%
|
1 644
+18%
|
2 027
+23%
|
2 248
+11%
|
2 303
+2%
|
2 976
+29%
|
2 900
-3%
|
2 718
-6%
|
2 467
-9%
|
2 092
-15%
|
1 219
-42%
|
1 334
+9%
|
2 340
+75%
|
1 517
-35%
|
2 446
+61%
|
2 439
0%
|
2 391
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(58)
|
(70)
|
(79)
|
(103)
|
(117)
|
(148)
|
(192)
|
(296)
|
(292)
|
(333)
|
(554)
|
(552)
|
(883)
|
(1 086)
|
(1 017)
|
(1 157)
|
(1 046)
|
(983)
|
(886)
|
(1 079)
|
(1 118)
|
(1 008)
|
(756)
|
|
| Non-Reccuring Items |
0
|
0
|
6
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
284
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(861)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(28)
|
0
|
0
|
0
|
4
|
0
|
0
|
(1)
|
78
|
(3)
|
(3)
|
(1)
|
(142)
|
(53)
|
(81)
|
(89)
|
(100)
|
161
|
177
|
172
|
(50)
|
|
| Pre-Tax Income |
495
N/A
|
575
+16%
|
673
+17%
|
758
+13%
|
838
+11%
|
1 051
+25%
|
1 233
+17%
|
1 348
+9%
|
1 735
+29%
|
1 914
+10%
|
2 111
+10%
|
2 421
+15%
|
2 014
-17%
|
1 631
-19%
|
1 321
-19%
|
882
-33%
|
92
-90%
|
262
+185%
|
493
+88%
|
599
+22%
|
1 505
+151%
|
1 603
+7%
|
1 585
-1%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(135)
|
(111)
|
(100)
|
(116)
|
(128)
|
(194)
|
(286)
|
(334)
|
(457)
|
(488)
|
(519)
|
(553)
|
(505)
|
(414)
|
(377)
|
(309)
|
(305)
|
(390)
|
(376)
|
(410)
|
(385)
|
(391)
|
(386)
|
|
| Income from Continuing Operations |
360
|
464
|
573
|
642
|
710
|
857
|
947
|
1 014
|
1 278
|
1 426
|
1 592
|
1 868
|
1 509
|
1 217
|
944
|
573
|
(213)
|
(128)
|
117
|
189
|
1 120
|
1 212
|
1 199
|
|
| Income to Minority Interest |
(21)
|
(31)
|
(32)
|
(30)
|
(44)
|
(58)
|
(91)
|
(116)
|
(146)
|
(147)
|
(157)
|
(184)
|
(175)
|
(176)
|
(166)
|
(139)
|
(146)
|
(148)
|
(168)
|
(161)
|
(146)
|
(149)
|
(136)
|
|
| Net Income (Common) |
338
N/A
|
434
+28%
|
542
+25%
|
613
+13%
|
667
+9%
|
800
+20%
|
856
+7%
|
898
+5%
|
1 132
+26%
|
1 279
+13%
|
1 436
+12%
|
1 686
+17%
|
1 337
-21%
|
1 043
-22%
|
778
-25%
|
435
-44%
|
(359)
N/A
|
(275)
+23%
|
(52)
+81%
|
26
N/A
|
972
+3 638%
|
1 061
+9%
|
1 063
+0%
|
|
| EPS (Diluted) |
0.22
N/A
|
0.28
+27%
|
0.36
+29%
|
0.4
+11%
|
0.43
+7%
|
0.52
+21%
|
0.6
+15%
|
0.55
-8%
|
0.68
+24%
|
0.76
+12%
|
0.86
+13%
|
1.01
+17%
|
0.8
-21%
|
0.63
-21%
|
0.46
-27%
|
0.26
-43%
|
-0.21
N/A
|
-0.16
+24%
|
-0.03
+81%
|
0.02
N/A
|
0.58
+2 800%
|
0.63
+9%
|
0.63
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
