Addtech AB
STO:ADDT B

Watchlist Manager
Addtech AB Logo
Addtech AB
STO:ADDT B
Watchlist
Price: 324.6 SEK -0.73% Market Closed
Market Cap: 84.4B SEK

Income Statement

Earnings Waterfall
Addtech AB

Revenue
22.5B SEK
Cost of Revenue
-15.2B SEK
Gross Profit
7.3B SEK
Operating Expenses
-4.4B SEK
Operating Income
2.9B SEK
Other Expenses
-912m SEK
Net Income
2B SEK

Income Statement
Addtech AB

Rotate your device to view
Income Statement
Currency: SEK
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
47
0
0
0
44
0
0
0
47
0
0
0
126
0
0
0
256
0
0
0
0
0
0
Revenue
11 735
N/A
11 606
-1%
11 412
-2%
11 447
+0%
11 336
-1%
11 810
+4%
12 344
+5%
13 049
+6%
14 038
+8%
15 135
+8%
16 296
+8%
17 363
+7%
18 714
+8%
19 427
+4%
19 888
+2%
20 195
+2%
20 019
-1%
20 368
+2%
20 616
+1%
21 137
+3%
21 796
+3%
22 197
+2%
22 520
+1%
Gross Profit
Cost of Revenue
(8 088)
(8 018)
(7 929)
(7 929)
(7 863)
(8 179)
(8 513)
(9 026)
(9 696)
(10 518)
(11 392)
(12 133)
(13 073)
(13 533)
(13 760)
(13 911)
(13 642)
(13 802)
(13 957)
(14 308)
(14 786)
(15 056)
(15 246)
Gross Profit
3 647
N/A
3 588
-2%
3 483
-3%
3 518
+1%
3 473
-1%
3 631
+5%
3 831
+6%
4 023
+5%
4 342
+8%
4 617
+6%
4 904
+6%
5 230
+7%
5 641
+8%
5 894
+4%
6 128
+4%
6 284
+3%
6 377
+1%
6 566
+3%
6 659
+1%
6 829
+3%
7 010
+3%
7 141
+2%
7 274
+2%
Operating Income
Operating Expenses
(2 509)
(2 480)
(2 449)
(2 431)
(2 452)
(2 541)
(2 631)
(2 679)
(2 808)
(2 956)
(3 105)
(3 278)
(3 431)
(3 593)
(3 700)
(3 822)
(3 873)
(3 972)
(4 040)
(4 115)
(4 287)
(4 290)
(4 359)
Selling, General & Administrative
(2 226)
(2 535)
(2 501)
(2 463)
(2 045)
(2 547)
(2 648)
(2 727)
(2 390)
(3 019)
(3 153)
(3 330)
(2 916)
(3 628)
(3 753)
(3 840)
(3 200)
(3 982)
(4 047)
(4 154)
(3 468)
(4 340)
(4 414)
Depreciation & Amortization
(345)
0
0
0
(426)
0
0
0
(481)
0
0
0
(592)
0
0
0
(689)
0
0
0
(797)
0
0
Other Operating Expenses
62
55
52
32
19
6
17
48
63
63
48
52
77
35
53
18
16
10
7
39
(22)
50
55
Operating Income
1 138
N/A
1 108
-3%
1 034
-7%
1 087
+5%
1 021
-6%
1 090
+7%
1 200
+10%
1 344
+12%
1 534
+14%
1 661
+8%
1 799
+8%
1 952
+9%
2 210
+13%
2 301
+4%
2 428
+6%
2 462
+1%
2 504
+2%
2 594
+4%
2 619
+1%
2 714
+4%
2 723
+0%
2 851
+5%
2 915
+2%
Pre-Tax Income
Interest Income Expense
0
(60)
(53)
(56)
(54)
(56)
(55)
(61)
(55)
(76)
(87)
(113)
(151)
(204)
(218)
(222)
(240)
(226)
(252)
(273)
(178)
(231)
(218)
Non-Reccuring Items
(4)
4
(9)
(12)
(12)
(12)
(13)
(13)
(24)
(10)
(10)
(9)
(25)
(21)
(19)
(25)
(54)
(50)
(53)
(51)
0
(21)
(18)
Total Other Income
(29)
0
0
0
(18)
0
0
0
(22)
(22)
(22)
(22)
(29)
0
0
0
(27)
0
0
0
(30)
0
0
Pre-Tax Income
1 105
N/A
1 052
-5%
972
-8%
1 019
+5%
937
-8%
1 022
+9%
1 132
+11%
1 270
+12%
1 433
+13%
1 553
+8%
1 680
+8%
1 808
+8%
2 005
+11%
2 076
+4%
2 191
+6%
2 215
+1%
2 183
-1%
2 318
+6%
2 314
0%
2 390
+3%
2 515
+5%
2 599
+3%
2 679
+3%
Net Income
Tax Provision
(232)
(221)
(200)
(215)
(208)
(227)
(255)
(288)
(316)
(342)
(370)
(390)
(451)
(474)
(504)
(514)
(492)
(524)
(521)
(542)
(575)
(592)
(619)
Income from Continuing Operations
873
831
772
804
729
795
877
982
1 117
1 211
1 310
1 418
1 554
1 602
1 687
1 701
1 691
1 794
1 793
1 848
1 940
2 007
2 060
Income to Minority Interest
(11)
(14)
(16)
(19)
(23)
(25)
(30)
(38)
(43)
(51)
(53)
(52)
(59)
(58)
(59)
(60)
(59)
(60)
(56)
(53)
(48)
(51)
(57)
Net Income (Common)
862
N/A
817
-5%
756
-7%
785
+4%
706
-10%
770
+9%
847
+10%
944
+11%
1 074
+14%
1 160
+8%
1 257
+8%
1 366
+9%
1 495
+9%
1 544
+3%
1 628
+5%
1 641
+1%
1 632
-1%
1 734
+6%
1 737
+0%
1 795
+3%
1 892
+5%
1 956
+3%
2 003
+2%
EPS (Diluted)
3.21
N/A
3.04
-5%
2.81
-8%
2.92
+4%
2.62
-10%
2.86
+9%
3.15
+10%
3.5
+11%
3.98
+14%
4.3
+8%
4.66
+8%
5.07
+9%
5.55
+9%
5.73
+3%
6.04
+5%
6.09
+1%
6.05
-1%
6.43
+6%
6.44
+0%
6.65
+3%
7.01
+5%
7.25
+3%
7.42
+2%