Nibe Industrier AB
OTC:NDRBF
Nibe Industrier AB
OTC:NDRBF
Price:
3.995
USD
Market Cap:
$8.1B
Income Statement
Earnings Waterfall
Nibe Industrier AB
Nibe Industrier AB
Income Statement
Nibe Industrier AB
Nibe Industrier AB
Currency: SEK
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
205
|
0
|
0
|
0
|
209
|
0
|
0
|
0
|
196
|
0
|
0
|
0
|
260
|
0
|
0
|
0
|
860
|
0
|
0
|
0
|
1 340
|
0
|
0
|
0
|
0
|
|
| Revenue |
25 342
N/A
|
25 924
+2%
|
26 058
+1%
|
26 598
+2%
|
27 146
+2%
|
27 632
+2%
|
29 195
+6%
|
30 129
+3%
|
30 832
+2%
|
32 750
+6%
|
34 616
+6%
|
36 792
+6%
|
40 071
+9%
|
42 968
+7%
|
45 145
+5%
|
46 660
+3%
|
46 649
0%
|
44 497
-5%
|
42 699
-4%
|
41 152
-4%
|
40 521
-2%
|
40 700
+0%
|
40 747
+0%
|
40 866
+0%
|
40 841
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(17 036)
|
(17 472)
|
(17 612)
|
(17 821)
|
(18 171)
|
(18 415)
|
(19 313)
|
(20 050)
|
(20 628)
|
(22 200)
|
(23 656)
|
(25 359)
|
(27 462)
|
(29 037)
|
(30 283)
|
(31 017)
|
(31 026)
|
(31 067)
|
(30 321)
|
(29 702)
|
(29 547)
|
(28 562)
|
(28 464)
|
(28 286)
|
(27 976)
|
|
| Gross Profit |
8 306
N/A
|
8 452
+2%
|
8 446
0%
|
8 777
+4%
|
8 975
+2%
|
9 217
+3%
|
9 882
+7%
|
10 079
+2%
|
10 204
+1%
|
10 550
+3%
|
10 960
+4%
|
11 433
+4%
|
12 609
+10%
|
13 931
+10%
|
14 862
+7%
|
15 643
+5%
|
15 623
0%
|
13 430
-14%
|
12 378
-8%
|
11 450
-7%
|
10 974
-4%
|
12 138
+11%
|
12 283
+1%
|
12 580
+2%
|
12 865
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(5 346)
|
(5 351)
|
(5 322)
|
(5 468)
|
(5 656)
|
(5 463)
|
(5 625)
|
(5 656)
|
(6 018)
|
(6 006)
|
(6 069)
|
(6 279)
|
(7 369)
|
(7 254)
|
(7 907)
|
(8 374)
|
(9 099)
|
(8 791)
|
(8 917)
|
(8 856)
|
(9 144)
|
(8 106)
|
(7 976)
|
(8 046)
|
(8 740)
|
|
| Selling, General & Administrative |
(5 227)
|
(5 617)
|
(5 600)
|
(5 792)
|
(5 512)
|
(5 837)
|
(6 002)
|
(6 002)
|
(5 956)
|
(6 523)
|
(6 851)
|
(7 162)
|
(7 518)
|
(8 092)
|
(8 597)
|
(9 071)
|
(9 331)
|
(9 599)
|
(9 657)
|
(9 541)
|
(9 388)
|
(9 257)
|
(9 083)
|
(9 120)
|
(9 202)
|
|
| Depreciation & Amortization |
(244)
|
0
|
0
|
0
|
(270)
|
0
|
0
|
0
|
(259)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
125
|
266
|
278
|
324
|
126
|
374
|
377
|
346
|
197
|
517
|
782
|
883
|
181
|
838
|
690
|
697
|
279
|
808
|
740
|
685
|
296
|
1 151
|
1 107
|
1 074
|
462
|
|
| Operating Income |
2 960
N/A
|
3 101
+5%
|
3 124
+1%
|
3 309
+6%
|
3 319
+0%
|
3 754
+13%
|
4 257
+13%
|
4 423
+4%
|
4 186
-5%
|
4 544
+9%
|
4 891
+8%
|
5 154
+5%
|
5 240
+2%
|
6 677
+27%
|
6 955
+4%
|
7 269
+5%
|
6 524
-10%
|
4 639
-29%
|
3 461
-25%
|
2 594
-25%
|
1 830
-29%
|
4 032
+120%
|
4 307
+7%
|
4 534
+5%
|
4 125
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(78)
|
(223)
|
(194)
|
(241)
|
11
|
(190)
|
(207)
|
(162)
|
103
|
(153)
|
(124)
|
(107)
|
243
|
(254)
|
(378)
|
(545)
|
(213)
|
(873)
|
(1 000)
|
(1 105)
|
(744)
|
(1 071)
|
(1 042)
|
(989)
|
(970)
|
|
| Non-Reccuring Items |
(47)
|
0
|
0
|
0
|
328
|
353
|
390
|
390
|
39
|
0
|
0
|
0
|
223
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
592
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2 836
N/A
|
2 878
+1%
|
2 930
+2%
|
3 068
+5%
|
3 658
+19%
|
3 917
+7%
|
4 440
+13%
|
4 651
+5%
|
4 318
-7%
|
4 391
+2%
|
4 767
+9%
|
5 047
+6%
|
5 675
+12%
|
6 423
+13%
|
6 577
+2%
|
6 724
+2%
|
6 331
-6%
|
3 766
-41%
|
2 461
-35%
|
1 489
-39%
|
1 536
+3%
|
2 961
+93%
|
3 265
+10%
|
3 545
+9%
|
3 155
-11%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(652)
|
(676)
|
(684)
|
(689)
|
(735)
|
(783)
|
(886)
|
(954)
|
(940)
|
(978)
|
(1 029)
|
(1 112)
|
(1 280)
|
(1 434)
|
(1 502)
|
(1 537)
|
(1 535)
|
(1 105)
|
(907)
|
(722)
|
(374)
|
(547)
|
(573)
|
(676)
|
(875)
|
|
| Income from Continuing Operations |
2 184
|
2 202
|
2 246
|
2 379
|
2 923
|
3 134
|
3 554
|
3 697
|
3 378
|
3 413
|
3 738
|
3 935
|
4 395
|
4 989
|
5 075
|
5 187
|
4 796
|
2 661
|
1 554
|
767
|
1 162
|
2 414
|
2 692
|
2 869
|
2 280
|
|
| Income to Minority Interest |
(14)
|
(25)
|
(37)
|
(50)
|
(57)
|
(56)
|
(57)
|
(57)
|
(58)
|
(65)
|
(73)
|
(61)
|
(44)
|
(30)
|
(13)
|
(13)
|
(11)
|
(3)
|
4
|
9
|
11
|
8
|
3
|
1
|
(3)
|
|
| Net Income (Common) |
2 170
N/A
|
2 177
+0%
|
2 209
+1%
|
2 329
+5%
|
2 866
+23%
|
3 078
+7%
|
3 497
+14%
|
3 640
+4%
|
3 320
-9%
|
3 348
+1%
|
3 665
+9%
|
3 874
+6%
|
4 351
+12%
|
4 959
+14%
|
5 062
+2%
|
5 174
+2%
|
4 785
-8%
|
2 658
-44%
|
1 558
-41%
|
776
-50%
|
1 173
+51%
|
2 422
+106%
|
2 695
+11%
|
2 870
+6%
|
2 277
-21%
|
|
| EPS (Diluted) |
1.08
N/A
|
1.07
-1%
|
1.09
+2%
|
1.15
+6%
|
1.42
+23%
|
1.53
+8%
|
1.73
+13%
|
1.81
+5%
|
1.65
-9%
|
1.66
+1%
|
1.82
+10%
|
1.92
+5%
|
2.16
+13%
|
2.46
+14%
|
2.51
+2%
|
2.56
+2%
|
2.37
-7%
|
1.32
-44%
|
0.77
-42%
|
0.39
-49%
|
0.58
+49%
|
1.21
+109%
|
1.34
+11%
|
1.42
+6%
|
1.13
-20%
|
|
Switch to:
Switch to:
See Also
Discover More
