AcadeMedia AB
STO:ACAD

Watchlist Manager
AcadeMedia AB Logo
AcadeMedia AB
STO:ACAD
Watchlist
Price: 97.2 SEK -1.52% Market Closed
Market Cap: 9.6B SEK

Income Statement

Earnings Waterfall
AcadeMedia AB

Revenue
19.3B SEK
Operating Expenses
-17.5B SEK
Operating Income
1.8B SEK
Other Expenses
-976m SEK
Net Income
823m SEK

Income Statement
AcadeMedia AB

Rotate your device to view
Income Statement
Currency: SEK
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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
121
19
0
35
69
30
44
44
62
61
59
56
51
141
228
316
406
404
404
402
398
401
408
420
432
447
468
499
533
560
588
616
663
695
729
732
0
0
Revenue
8 294
N/A
8 433
+2%
8 611
+2%
8 794
+2%
9 063
+3%
9 287
+2%
9 520
+3%
9 695
+2%
10 000
+3%
10 427
+4%
10 810
+4%
11 115
+3%
11 378
+2%
11 546
+1%
11 715
+1%
11 874
+1%
12 056
+2%
12 205
+1%
12 271
+1%
12 410
+1%
12 588
+1%
12 895
+2%
13 340
+3%
13 610
+2%
13 948
+2%
14 159
+2%
14 339
+1%
14 531
+1%
14 798
+2%
15 191
+3%
15 539
+2%
15 865
+2%
16 257
+2%
16 675
+3%
17 332
+4%
17 744
+2%
18 336
+3%
18 760
+2%
19 021
+1%
19 281
+1%
Gross Profit
Cost of Revenue
(1 824)
(1 828)
0
(1 890)
(1 920)
(1 957)
0
(2 106)
(2 177)
(2 288)
0
(2 400)
(2 465)
(2 481)
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
Gross Profit
6 470
N/A
6 605
+2%
0
N/A
6 904
N/A
7 143
+3%
7 330
+3%
0
N/A
7 589
N/A
7 823
+3%
8 139
+4%
0
N/A
8 715
N/A
8 913
+2%
9 065
+2%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(5 934)
(6 037)
(8 044)
(6 302)
(6 494)
(6 684)
(8 882)
(6 938)
(7 148)
(7 447)
(10 140)
(8 074)
(8 300)
(8 455)
(11 081)
(11 162)
(11 282)
(11 369)
(11 334)
(11 311)
(11 408)
(11 649)
(12 164)
(12 383)
(12 668)
(12 878)
(13 027)
(13 248)
(13 563)
(13 929)
(14 220)
(14 541)
(14 915)
(15 267)
(15 821)
(16 198)
(16 695)
(17 037)
(17 242)
(17 482)
Selling, General & Administrative
(5 736)
(5 844)
(5 981)
(6 113)
(6 298)
(6 480)
(6 607)
(6 721)
(6 922)
(7 209)
(7 570)
(7 807)
(8 022)
(8 165)
(8 269)
(8 376)
(8 510)
(8 616)
(8 584)
(8 617)
(8 711)
(8 881)
(9 226)
(9 403)
(9 639)
(9 813)
(9 922)
(10 070)
(10 279)
(10 511)
(10 731)
(10 953)
(11 235)
(11 529)
(11 931)
(12 208)
(12 605)
(12 910)
(13 098)
(13 308)
Depreciation & Amortization
(198)
(194)
(187)
(188)
(196)
(203)
(212)
(220)
(227)
(238)
(250)
(266)
(278)
(292)
(296)
(608)
(895)
(1 206)
(1 514)
(1 437)
(1 460)
(1 474)
(1 587)
(1 625)
(1 674)
(1 716)
(1 755)
(1 781)
(1 819)
(1 879)
(1 924)
(2 015)
(2 067)
(2 116)
(2 159)
(2 280)
(2 358)
(2 385)
(2 353)
(2 347)
Other Operating Expenses
0
1
(1 876)
0
0
0
(2 063)
1
0
(1)
(2 320)
0
0
2
(2 516)
(2 178)
(1 877)
(1 547)
(1 236)
(1 257)
(1 237)
(1 294)
(1 351)
(1 355)
(1 355)
(1 349)
(1 350)
(1 397)
(1 465)
(1 539)
(1 565)
(1 573)
(1 613)
(1 622)
(1 731)
(1 710)
(1 732)
(1 742)
(1 791)
(1 827)
Operating Income
536
N/A
568
+6%
567
0%
602
+6%
649
+8%
646
0%
638
-1%
651
+2%
675
+4%
692
+3%
670
-3%
641
-4%
613
-4%
610
0%
634
+4%
712
+12%
774
+9%
836
+8%
937
+12%
1 099
+17%
1 180
+7%
1 246
+6%
1 176
-6%
1 227
+4%
1 280
+4%
1 281
+0%
1 312
+2%
1 283
-2%
1 235
-4%
1 262
+2%
1 319
+5%
1 324
+0%
1 342
+1%
1 408
+5%
1 511
+7%
1 546
+2%
1 641
+6%
1 723
+5%
1 779
+3%
1 799
+1%
Pre-Tax Income
Interest Income Expense
(204)
(185)
(117)
(97)
(88)
(74)
(64)
(61)
(61)
(59)
(56)
(56)
(57)
(55)
(51)
(142)
(226)
(318)
(409)
(406)
(406)
(399)
(395)
(398)
(405)
(420)
(433)
(445)
(458)
(489)
(502)
(532)
(579)
(583)
(655)
(680)
(692)
(739)
(699)
(703)
Non-Reccuring Items
(86)
(89)
(32)
(30)
(25)
(23)
(31)
(24)
(24)
(27)
(48)
(41)
(51)
(26)
1
(5)
6
22
36
(34)
(43)
(73)
(7)
(47)
(31)
(64)
(88)
(52)
(80)
(59)
(49)
(60)
(39)
(44)
(21)
(15)
(13)
(18)
(27)
(27)
Total Other Income
(4)
(5)
(10)
(11)
(17)
(20)
(8)
(17)
(9)
(8)
(11)
(11)
(16)
(18)
(18)
(18)
(14)
(8)
(8)
(8)
(5)
(9)
(7)
(6)
(7)
(7)
(7)
(9)
(10)
(10)
(9)
(15)
(14)
(16)
(10)
(10)
(9)
(7)
(11)
(15)
Pre-Tax Income
242
N/A
289
+19%
408
+41%
464
+14%
519
+12%
529
+2%
535
+1%
549
+3%
581
+6%
598
+3%
555
-7%
533
-4%
489
-8%
511
+4%
566
+11%
547
-3%
540
-1%
532
-1%
556
+5%
651
+17%
726
+12%
765
+5%
767
+0%
776
+1%
837
+8%
790
-6%
784
-1%
777
-1%
687
-12%
704
+2%
759
+8%
717
-6%
710
-1%
765
+8%
825
+8%
841
+2%
927
+10%
959
+3%
1 042
+9%
1 054
+1%
Net Income
Tax Provision
(17)
(30)
(89)
(106)
(120)
(127)
(120)
(124)
(129)
(126)
(124)
(122)
(114)
(117)
(136)
(131)
(129)
(131)
(125)
(146)
(163)
(174)
(173)
(174)
(182)
(168)
(179)
(176)
(163)
(166)
(181)
(169)
(165)
(176)
(193)
(192)
(206)
(211)
(221)
(233)
Income from Continuing Operations
225
259
319
358
399
402
415
425
452
472
431
411
375
394
430
416
411
401
431
505
563
591
594
602
655
622
605
601
524
538
578
548
545
589
632
649
721
748
821
821
Net Income (Common)
224
N/A
259
+16%
319
+23%
358
+12%
399
+11%
402
+1%
416
+3%
426
+2%
453
+6%
473
+4%
430
-9%
409
-5%
372
-9%
392
+5%
431
+10%
416
-3%
412
-1%
401
-3%
431
+7%
506
+17%
564
+11%
593
+5%
594
+0%
603
+2%
656
+9%
621
-5%
605
-3%
599
-1%
522
-13%
537
+3%
578
+8%
547
-5%
544
-1%
589
+8%
632
+7%
650
+3%
723
+11%
749
+4%
821
+10%
823
+0%
EPS (Diluted)
3.01
N/A
2.94
-2%
3.61
+23%
3.7
+2%
4.01
+8%
4.11
+2%
4.26
+4%
4.35
+2%
4.72
+9%
4.51
-4%
4.29
-5%
3.95
-8%
3.54
-10%
3.72
+5%
4.1
+10%
3.89
-5%
3.9
+0%
3.8
-3%
4.09
+8%
4.83
+18%
5.35
+11%
5.62
+5%
5.62
N/A
5.66
+1%
6.2
+10%
5.88
-5%
5.72
-3%
5.67
-1%
5.55
-2%
5.05
-9%
5.47
+8%
5.18
-5%
5.18
N/A
5.61
+8%
6.06
+8%
6.4
+6%
7.12
+11%
7.38
+4%
8.14
+10%
8.23
+1%