eEducation Albert AB
STO:ALBERT
Income Statement
Earnings Waterfall
eEducation Albert AB
Income Statement
eEducation Albert AB
| 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
|
|
| Revenue |
44
N/A
|
52
+18%
|
63
+19%
|
76
+22%
|
92
+21%
|
107
+17%
|
102
-5%
|
146
+43%
|
166
+14%
|
181
+9%
|
178
-2%
|
172
-3%
|
170
-1%
|
164
-4%
|
178
+8%
|
175
-2%
|
167
-5%
|
166
-1%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
2
|
1
|
8
|
11
|
14
|
19
|
17
|
(27)
|
(27)
|
(31)
|
10
|
6
|
2
|
2
|
2
|
3
|
6
|
6
|
|
| Gross Profit |
47
N/A
|
54
+14%
|
70
+31%
|
87
+23%
|
106
+23%
|
126
+19%
|
118
-6%
|
119
+1%
|
139
+16%
|
150
+9%
|
188
+25%
|
178
-5%
|
173
-3%
|
166
-4%
|
179
+8%
|
178
-1%
|
173
-3%
|
171
-1%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(81)
|
(102)
|
(127)
|
(161)
|
(185)
|
(215)
|
(221)
|
(219)
|
(240)
|
(244)
|
(275)
|
(272)
|
(264)
|
(271)
|
(274)
|
(284)
|
(286)
|
(259)
|
|
| Selling, General & Administrative |
(16)
|
(16)
|
(19)
|
(24)
|
(31)
|
(40)
|
(48)
|
(63)
|
(77)
|
(89)
|
(100)
|
(105)
|
(102)
|
(97)
|
(94)
|
(87)
|
(90)
|
(85)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(8)
|
(16)
|
(23)
|
(31)
|
(42)
|
(51)
|
(60)
|
(80)
|
(82)
|
(81)
|
(89)
|
(64)
|
(82)
|
(80)
|
(81)
|
|
| Other Operating Expenses |
(60)
|
(81)
|
(104)
|
(129)
|
(139)
|
(153)
|
(141)
|
(113)
|
(111)
|
(95)
|
(94)
|
(85)
|
(81)
|
(85)
|
(116)
|
(115)
|
(117)
|
(93)
|
|
| Operating Income |
(34)
N/A
|
(49)
-43%
|
(57)
-18%
|
(75)
-31%
|
(79)
-6%
|
(90)
-13%
|
(103)
-15%
|
(100)
+3%
|
(101)
-1%
|
(93)
+8%
|
(87)
+7%
|
(94)
-8%
|
(91)
+3%
|
(105)
-16%
|
(94)
+10%
|
(107)
-13%
|
(114)
-7%
|
(88)
+22%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(34)
N/A
|
(49)
-43%
|
(57)
-17%
|
(75)
-31%
|
(79)
-6%
|
(90)
-13%
|
(102)
-14%
|
(99)
+3%
|
(100)
-1%
|
(92)
+8%
|
(85)
+8%
|
(91)
-7%
|
(89)
+3%
|
(104)
-17%
|
(114)
-10%
|
(107)
+6%
|
(114)
-7%
|
(88)
+23%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
1
|
2
|
3
|
5
|
6
|
7
|
8
|
5
|
5
|
4
|
7
|
9
|
9
|
8
|
4
|
|
| Income from Continuing Operations |
(34)
|
(49)
|
(57)
|
(74)
|
(78)
|
(86)
|
(98)
|
(93)
|
(93)
|
(84)
|
(80)
|
(87)
|
(85)
|
(97)
|
(105)
|
(98)
|
(106)
|
(84)
|
|
| Net Income (Common) |
(27)
N/A
|
(41)
-55%
|
(57)
-39%
|
(74)
-30%
|
(78)
-5%
|
(86)
-11%
|
(98)
-13%
|
(93)
+4%
|
(93)
+0%
|
(84)
+10%
|
(80)
+5%
|
(87)
-9%
|
(85)
+2%
|
(97)
-14%
|
(105)
-8%
|
(98)
+7%
|
(106)
-8%
|
(84)
+20%
|
|
| EPS (Diluted) |
-1.51
N/A
|
-2.34
-55%
|
-4.25
-82%
|
-4.22
+1%
|
-4.41
-5%
|
-4.9
-11%
|
-5.52
-13%
|
-3.71
+33%
|
-3.7
+0%
|
-3.34
+10%
|
-3.3
+1%
|
-3.45
-5%
|
-3.38
+2%
|
-3.84
-14%
|
-4.17
-9%
|
-3.9
+6%
|
-4.2
-8%
|
-3.35
+20%
|
|