Acconeer AB
STO:ACCON
Income Statement
Earnings Waterfall
Acconeer AB
Income Statement
Acconeer AB
| 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
|
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
|
|
| Revenue |
0
N/A
|
0
+66%
|
0
+263%
|
0
+167%
|
1
+66%
|
1
+80%
|
1
+49%
|
3
+86%
|
4
+56%
|
6
+34%
|
7
+29%
|
7
+3%
|
8
+15%
|
10
+13%
|
15
+57%
|
21
+40%
|
26
+24%
|
31
+20%
|
34
+8%
|
37
+9%
|
41
+11%
|
47
+14%
|
47
+0%
|
42
-9%
|
39
-9%
|
36
-8%
|
37
+3%
|
45
+24%
|
52
+14%
|
51
-1%
|
54
+5%
|
49
-9%
|
51
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(12)
|
(17)
|
(22)
|
(29)
|
(30)
|
(25)
|
(18)
|
(12)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(13)
|
(16)
|
(16)
|
(14)
|
(12)
|
(10)
|
(10)
|
(14)
|
(17)
|
(18)
|
(19)
|
(18)
|
(18)
|
|
| Gross Profit |
(3)
N/A
|
(4)
-39%
|
(4)
-5%
|
(5)
-27%
|
(7)
-32%
|
(11)
-60%
|
(15)
-41%
|
(19)
-24%
|
(25)
-28%
|
(25)
-1%
|
(18)
+27%
|
(11)
+39%
|
(3)
+69%
|
6
N/A
|
11
+93%
|
17
+49%
|
21
+28%
|
25
+19%
|
26
+2%
|
27
+3%
|
28
+7%
|
31
+9%
|
31
0%
|
28
-8%
|
27
-4%
|
26
-6%
|
26
+3%
|
32
+20%
|
35
+10%
|
33
-5%
|
34
+4%
|
32
-8%
|
33
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13)
|
(19)
|
(22)
|
(25)
|
(28)
|
(28)
|
(32)
|
(37)
|
(39)
|
(44)
|
(52)
|
(58)
|
(63)
|
(68)
|
(68)
|
(68)
|
(71)
|
(76)
|
(79)
|
(80)
|
(82)
|
(78)
|
(76)
|
(75)
|
(73)
|
(72)
|
(69)
|
(68)
|
(66)
|
(62)
|
(62)
|
(60)
|
(57)
|
|
| Selling, General & Administrative |
(12)
|
(17)
|
(20)
|
(23)
|
(25)
|
(23)
|
(25)
|
(27)
|
(28)
|
(32)
|
(32)
|
(30)
|
(29)
|
(30)
|
(30)
|
(30)
|
(33)
|
(32)
|
(33)
|
(36)
|
(38)
|
(40)
|
(40)
|
(39)
|
(38)
|
(39)
|
(40)
|
(41)
|
(43)
|
(44)
|
(45)
|
(45)
|
(43)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(23)
|
(32)
|
(40)
|
(39)
|
(39)
|
(40)
|
(47)
|
(49)
|
(49)
|
(50)
|
(45)
|
(43)
|
(41)
|
(39)
|
(36)
|
(32)
|
(29)
|
(25)
|
(21)
|
(20)
|
(17)
|
(16)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(9)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(5)
|
(2)
|
2
|
1
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
6
|
5
|
4
|
3
|
3
|
2
|
2
|
3
|
2
|
2
|
3
|
|
| Operating Income |
(16)
N/A
|
(23)
-46%
|
(26)
-13%
|
(31)
-17%
|
(34)
-13%
|
(39)
-14%
|
(48)
-22%
|
(56)
-17%
|
(64)
-15%
|
(69)
-7%
|
(70)
-2%
|
(69)
+1%
|
(66)
+5%
|
(62)
+6%
|
(56)
+9%
|
(51)
+9%
|
(49)
+4%
|
(51)
-4%
|
(53)
-4%
|
(54)
-1%
|
(54)
-1%
|
(47)
+12%
|
(46)
+4%
|
(47)
-3%
|
(46)
+2%
|
(47)
-2%
|
(43)
+9%
|
(36)
+15%
|
(31)
+14%
|
(29)
+7%
|
(28)
+4%
|
(29)
-4%
|
(24)
+17%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(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
|
(4)
|
(4)
|
(4)
|
(3)
|
2
|
2
|
1
|
|
| Non-Reccuring Items |
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
|
0
|
|
| Total Other Income |
(1)
|
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
|
|
| Pre-Tax Income |
(16)
N/A
|
(23)
-45%
|
(26)
-13%
|
(31)
-17%
|
(34)
-13%
|
(39)
-14%
|
(48)
-22%
|
(56)
-17%
|
(64)
-15%
|
(69)
-7%
|
(70)
-2%
|
(69)
+1%
|
(66)
+5%
|
(62)
+6%
|
(56)
+9%
|
(51)
+9%
|
(49)
+4%
|
(51)
-4%
|
(53)
-4%
|
(54)
-1%
|
(54)
-1%
|
(47)
+13%
|
(45)
+4%
|
(47)
-3%
|
(46)
+2%
|
(47)
-2%
|
(47)
0%
|
(40)
+14%
|
(35)
+13%
|
(32)
+9%
|
(26)
+17%
|
(27)
-5%
|
(22)
+17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
|
| Income from Continuing Operations |
(16)
|
(23)
|
(26)
|
(31)
|
(34)
|
(39)
|
(48)
|
(56)
|
(64)
|
(69)
|
(70)
|
(69)
|
(66)
|
(62)
|
(56)
|
(51)
|
(49)
|
(51)
|
(53)
|
(54)
|
(54)
|
(47)
|
(45)
|
(47)
|
(46)
|
(47)
|
(47)
|
(40)
|
(35)
|
(31)
|
(26)
|
(27)
|
(22)
|
|
| Net Income (Common) |
(16)
N/A
|
(23)
-45%
|
(26)
-13%
|
(31)
-17%
|
(34)
-13%
|
(39)
-14%
|
(48)
-22%
|
(56)
-17%
|
(64)
-15%
|
(69)
-7%
|
(70)
-2%
|
(69)
+1%
|
(66)
+5%
|
(62)
+6%
|
(56)
+9%
|
(39)
+30%
|
(37)
+5%
|
(51)
-37%
|
(53)
-4%
|
(54)
-1%
|
(54)
-1%
|
(47)
+13%
|
(45)
+4%
|
(47)
-3%
|
(46)
+2%
|
(47)
-2%
|
(47)
0%
|
(40)
+14%
|
(35)
+13%
|
(31)
+9%
|
(26)
+17%
|
(27)
-5%
|
(22)
+17%
|
|
| EPS (Diluted) |
-1.38
N/A
|
-1.19
+14%
|
-1.37
-15%
|
-1.6
-17%
|
-1.81
-13%
|
-2
-10%
|
-2.5
-25%
|
-2.93
-17%
|
-3.33
-14%
|
-3.49
-5%
|
-3.66
-5%
|
-3.24
+11%
|
-2.77
+15%
|
-2.78
0%
|
-2.36
+15%
|
-1.65
+30%
|
-1.56
+5%
|
-1.63
-4%
|
-2.07
-27%
|
-2.07
N/A
|
-2.05
+1%
|
-1.32
+36%
|
-1.73
-31%
|
-1.32
+24%
|
-1.29
+2%
|
-1.28
+1%
|
-1.31
-2%
|
-0.65
+50%
|
-0.54
+17%
|
-0.59
-9%
|
-0.42
+29%
|
-0.37
+12%
|
-0.3
+19%
|
|