Tobii AB
OTC:TBIIF
Income Statement
Earnings Waterfall
Tobii AB
Revenue
|
758m
SEK
|
Cost of Revenue
|
-191m
SEK
|
Gross Profit
|
567m
SEK
|
Operating Expenses
|
-751m
SEK
|
Operating Income
|
-184m
SEK
|
Other Expenses
|
-14m
SEK
|
Net Income
|
-198m
SEK
|
Income Statement
Tobii AB
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
621
N/A
|
735
+18%
|
827
+13%
|
887
+7%
|
967
+9%
|
990
+2%
|
1 008
+2%
|
1 035
+3%
|
1 053
+2%
|
1 060
+1%
|
1 084
+2%
|
1 079
0%
|
1 079
+0%
|
1 110
+3%
|
1 152
+4%
|
1 215
+6%
|
1 278
+5%
|
1 347
+5%
|
1 386
+3%
|
1 377
-1%
|
1 501
+9%
|
1 462
-3%
|
1 448
-1%
|
1 463
+1%
|
1 426
-2%
|
1 191
-17%
|
984
-17%
|
818
-17%
|
616
-25%
|
1 064
+73%
|
1 105
+4%
|
1 130
+2%
|
776
-31%
|
773
0%
|
791
+2%
|
765
-3%
|
758
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(181)
|
(207)
|
(218)
|
(233)
|
(244)
|
(252)
|
(265)
|
(271)
|
(292)
|
(300)
|
(312)
|
(309)
|
(316)
|
(327)
|
(341)
|
(363)
|
(376)
|
(405)
|
(420)
|
(422)
|
(470)
|
(448)
|
(446)
|
(454)
|
(424)
|
(335)
|
(275)
|
(219)
|
(172)
|
(308)
|
(299)
|
(301)
|
(186)
|
(182)
|
(189)
|
(181)
|
(191)
|
|
Gross Profit |
440
N/A
|
528
+20%
|
609
+15%
|
654
+7%
|
724
+11%
|
738
+2%
|
744
+1%
|
764
+3%
|
762
0%
|
760
0%
|
772
+2%
|
769
0%
|
763
-1%
|
783
+3%
|
811
+4%
|
852
+5%
|
902
+6%
|
941
+4%
|
967
+3%
|
955
-1%
|
1 032
+8%
|
1 014
-2%
|
1 002
-1%
|
1 009
+1%
|
1 003
-1%
|
856
-15%
|
709
-17%
|
599
-16%
|
444
-26%
|
756
+70%
|
806
+7%
|
829
+3%
|
590
-29%
|
591
+0%
|
602
+2%
|
584
-3%
|
567
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(504)
|
(584)
|
(656)
|
(693)
|
(754)
|
(783)
|
(801)
|
(824)
|
(831)
|
(869)
|
(923)
|
(958)
|
(948)
|
(957)
|
(974)
|
(1 025)
|
(1 102)
|
(1 131)
|
(1 145)
|
(1 103)
|
(1 177)
|
(1 134)
|
(1 120)
|
(1 124)
|
(1 106)
|
(973)
|
(857)
|
(762)
|
(632)
|
(1 105)
|
(1 129)
|
(1 146)
|
(721)
|
(721)
|
(730)
|
(745)
|
(751)
|
|
Selling, General & Administrative |
(335)
|
(390)
|
(444)
|
(452)
|
(489)
|
(492)
|
(500)
|
(522)
|
(531)
|
(550)
|
(570)
|
(574)
|
(566)
|
(587)
|
(608)
|
(644)
|
(695)
|
(712)
|
(731)
|
(708)
|
(743)
|
(715)
|
(687)
|
(690)
|
(672)
|
(563)
|
(484)
|
(422)
|
(377)
|
(662)
|
(698)
|
(715)
|
(457)
|
(457)
|
(455)
|
(462)
|
(472)
|
|
Research & Development |
(170)
|
(199)
|
(213)
|
(240)
|
(265)
|
(279)
|
(295)
|
(300)
|
(302)
|
(326)
|
(352)
|
(375)
|
(383)
|
(383)
|
(389)
|
(410)
|
(420)
|
(432)
|
(423)
|
(415)
|
(438)
|
(437)
|
(447)
|
(435)
|
(427)
|
(240)
|
(169)
|
(110)
|
(271)
|
(371)
|
(373)
|
(380)
|
(160)
|
(169)
|
(174)
|
(172)
|
(278)
|
|
Depreciation & Amortization |
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
|
(31)
|
(62)
|
(93)
|
0
|
(95)
|
(93)
|
(91)
|
(118)
|
(114)
|
(115)
|
(118)
|
0
|
|
Other Operating Expenses |
1
|
5
|
1
|
(0)
|
1
|
(13)
|
(5)
|
(2)
|
2
|
7
|
(1)
|
(9)
|
0
|
12
|
23
|
29
|
13
|
12
|
9
|
20
|
4
|
18
|
14
|
1
|
(7)
|
(139)
|
(142)
|
(137)
|
16
|
23
|
35
|
40
|
14
|
19
|
14
|
7
|
(1)
|
|
Operating Income |
(64)
N/A
|
(56)
+13%
|
(47)
+15%
|
(39)
+17%
|
(30)
+23%
|
(45)
-50%
|
(57)
-28%
|
(60)
-4%
|
(69)
-16%
|
(109)
-57%
|
(151)
-39%
|
(189)
-26%
|
(185)
+2%
|
(174)
+6%
|
(163)
+7%
|
(173)
-6%
|
(200)
-16%
|
(190)
+5%
|
(178)
+6%
|
(148)
+17%
|
(145)
+2%
|
(120)
+17%
|
(118)
+2%
|
(116)
+2%
|
(103)
+11%
|
(117)
-14%
|
(148)
-26%
|
(163)
-10%
|
(188)
-15%
|
(349)
-86%
|
(323)
+7%
|
(317)
+2%
|
(131)
+59%
|
(130)
+1%
|
(128)
+2%
|
(161)
-26%
|
(184)
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
15
|
29
|
23
|
18
|
6
|
(16)
|
(1)
|
2
|
22
|
26
|
(5)
|
(25)
|
(40)
|
(23)
|
15
|
26
|
37
|
26
|
(2)
|
7
|
(5)
|
(12)
|
(29)
|
(50)
|
(59)
|
(62)
|
(41)
|
(23)
|
8
|
7
|
31
|
47
|
33
|
19
|
9
|
(15)
|
(13)
|
|
Non-Reccuring Items |
(5)
|
(17)
|
(11)
|
(7)
|
(4)
|
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
|
|
Total Other Income |
0
|
(1)
|
(2)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
0
|
2
|
2
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(3)
|
0
|
|
Pre-Tax Income |
(54)
N/A
|
(44)
+18%
|
(38)
+15%
|
(29)
+24%
|
(27)
+5%
|
(61)
-122%
|
(58)
+5%
|
(57)
+1%
|
(48)
+16%
|
(83)
-74%
|
(155)
-87%
|
(213)
-37%
|
(225)
-6%
|
(195)
+13%
|
(146)
+25%
|
(147)
0%
|
(164)
-12%
|
(165)
-1%
|
(180)
-9%
|
(141)
+22%
|
(150)
-6%
|
(132)
+12%
|
(147)
-11%
|
(166)
-13%
|
(162)
+2%
|
(180)
-11%
|
(189)
-5%
|
(186)
+2%
|
(181)
+2%
|
(343)
-90%
|
(293)
+15%
|
(270)
+8%
|
(99)
+63%
|
(114)
-15%
|
(121)
-6%
|
(179)
-48%
|
(197)
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
3
|
1
|
9
|
4
|
3
|
10
|
2
|
1
|
(2)
|
1
|
16
|
27
|
33
|
24
|
8
|
(6)
|
(8)
|
(10)
|
(10)
|
(8)
|
(9)
|
(7)
|
(8)
|
(9)
|
38
|
39
|
39
|
43
|
(3)
|
(4)
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(51)
|
(44)
|
(29)
|
(25)
|
(25)
|
(51)
|
(56)
|
(56)
|
(50)
|
(82)
|
(139)
|
(185)
|
(192)
|
(171)
|
(138)
|
(153)
|
(172)
|
(175)
|
(190)
|
(150)
|
(159)
|
(140)
|
(155)
|
(175)
|
(124)
|
(141)
|
(151)
|
(143)
|
(184)
|
(347)
|
(298)
|
(275)
|
(99)
|
(115)
|
(122)
|
(180)
|
(198)
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(0)
|
0
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(51)
N/A
|
(44)
+14%
|
(29)
+35%
|
(25)
+12%
|
(25)
+3%
|
(51)
-106%
|
(56)
-10%
|
(55)
+1%
|
(50)
+10%
|
(82)
-66%
|
(139)
-69%
|
(186)
-34%
|
(192)
-3%
|
(171)
+11%
|
(138)
+19%
|
(153)
-10%
|
(175)
-14%
|
(175)
0%
|
(193)
-10%
|
(157)
+19%
|
(171)
-9%
|
(156)
+9%
|
(172)
-10%
|
(189)
-10%
|
(134)
+29%
|
(119)
+11%
|
(158)
-32%
|
(116)
+26%
|
3 147
N/A
|
2 984
-5%
|
3 066
+3%
|
3 056
0%
|
(99)
N/A
|
(115)
-16%
|
(122)
-6%
|
(178)
-46%
|
(198)
-11%
|
|
EPS (Diluted) |
-0.8
N/A
|
-0.59
+26%
|
-0.33
+44%
|
-0.3
+9%
|
-0.29
+3%
|
-0.57
-97%
|
-0.62
-9%
|
-0.62
N/A
|
-0.57
+8%
|
-0.84
-47%
|
-1.45
-73%
|
-1.92
-32%
|
-1.98
-3%
|
-1.75
+12%
|
-1.41
+19%
|
-1.56
-11%
|
-1.78
-14%
|
-1.78
N/A
|
-1.95
-10%
|
-1.58
+19%
|
-1.73
-9%
|
-1.57
+9%
|
-1.73
-10%
|
-1.9
-10%
|
-1.35
+29%
|
-1.2
+11%
|
-1.59
-33%
|
-1.16
+27%
|
21.52
N/A
|
28.41
+32%
|
28.92
+2%
|
28.83
0%
|
-0.67
N/A
|
-1.08
-61%
|
-0.82
+24%
|
-1.2
-46%
|
-1.35
-13%
|