Ambea AB (publ)
STO:AMBEA
Ambea AB (publ)
STO:AMBEA
Price:
131.1
SEK
-1.06%
Market Cap:
kr11B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Ambea AB (publ)
STO:AMBEA
|
SE |
|
Z
|
Zhejiang Zhengte Co Ltd
SZSE:001238
|
CN |
|
V
|
Volato Group Inc
AMEX:SOAR
|
US |
|
Highfield Resources Ltd
ASX:HFR
|
ES |
Income Statement
Earnings Waterfall
Ambea AB (publ)
Ambea AB (publ)
Income Statement
Ambea AB (publ)
Ambea AB (publ)
Currency: SEK
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Interest Expense |
96
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
219
|
0
|
0
|
0
|
223
|
0
|
0
|
0
|
266
|
81
|
166
|
248
|
320
|
341
|
359
|
384
|
389
|
400
|
416
|
428
|
439
|
429
|
0
|
0
|
0
|
|
| Revenue |
5 334
N/A
|
5 560
+4%
|
5 650
+2%
|
5 762
+2%
|
5 816
+1%
|
5 861
+1%
|
5 937
+1%
|
5 990
+1%
|
6 076
+1%
|
7 125
+17%
|
8 484
+19%
|
9 786
+15%
|
11 040
+13%
|
11 334
+3%
|
11 233
-1%
|
11 122
-1%
|
11 083
0%
|
10 999
-1%
|
11 074
+1%
|
11 254
+2%
|
11 478
+2%
|
11 831
+3%
|
12 123
+2%
|
12 398
+2%
|
12 635
+2%
|
12 790
+1%
|
12 957
+1%
|
13 125
+1%
|
13 312
+1%
|
13 560
+2%
|
13 769
+2%
|
13 969
+1%
|
14 195
+2%
|
14 355
+1%
|
14 924
+4%
|
15 483
+4%
|
16 039
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(176)
|
(179)
|
(179)
|
(179)
|
(182)
|
(180)
|
(180)
|
(181)
|
(184)
|
(232)
|
(308)
|
(361)
|
(383)
|
(383)
|
(342)
|
(330)
|
(358)
|
(349)
|
(356)
|
(395)
|
(419)
|
(437)
|
(461)
|
(446)
|
(443)
|
(452)
|
(460)
|
(470)
|
(465)
|
(473)
|
(476)
|
(479)
|
(492)
|
(497)
|
(514)
|
(534)
|
(556)
|
|
| Gross Profit |
5 158
N/A
|
5 381
+4%
|
5 471
+2%
|
5 583
+2%
|
5 634
+1%
|
5 681
+1%
|
5 757
+1%
|
5 809
+1%
|
5 892
+1%
|
6 893
+17%
|
8 176
+19%
|
9 425
+15%
|
10 657
+13%
|
10 951
+3%
|
10 891
-1%
|
10 792
-1%
|
10 725
-1%
|
10 650
-1%
|
10 718
+1%
|
10 859
+1%
|
11 059
+2%
|
11 394
+3%
|
11 662
+2%
|
11 952
+2%
|
12 192
+2%
|
12 338
+1%
|
12 497
+1%
|
12 655
+1%
|
12 847
+2%
|
13 087
+2%
|
13 293
+2%
|
13 490
+1%
|
13 703
+2%
|
13 858
+1%
|
14 410
+4%
|
14 949
+4%
|
15 483
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 856)
|
(5 059)
|
(5 113)
|
(5 202)
|
(5 209)
|
(5 238)
|
(5 310)
|
(5 347)
|
(5 459)
|
(6 488)
|
(7 783)
|
(8 947)
|
(10 132)
|
(10 345)
|
(10 232)
|
(10 138)
|
(10 008)
|
(9 951)
|
(10 036)
|
(10 125)
|
(10 461)
|
(10 754)
|
(10 939)
|
(11 212)
|
(11 315)
|
(11 471)
|
(11 665)
|
(11 796)
|
(11 836)
|
(12 040)
|
(12 165)
|
(12 267)
|
(12 421)
|
(12 571)
|
(13 097)
|
(13 552)
|
(14 104)
|
|
| Selling, General & Administrative |
(3 859)
|
(3 919)
|
(3 947)
|
(4 006)
|
(4 079)
|
(4 049)
|
(4 082)
|
(4 096)
|
(4 191)
|
(4 938)
|
(5 973)
|
(6 884)
|
(8 209)
|
(8 292)
|
(8 421)
|
(8 594)
|
(8 453)
|
(8 565)
|
(8 715)
|
(8 775)
|
(8 661)
|
(9 133)
|
(9 343)
|
(9 625)
|
(10 165)
|
(10 292)
|
(10 428)
|
(10 596)
|
(10 693)
|
(10 870)
|
(11 008)
|
(11 100)
|
(11 223)
|
(11 349)
|
(11 826)
|
(12 215)
|
(11 169)
|
|
| Depreciation & Amortization |
(102)
|
(108)
|
(110)
|
(107)
|
(110)
|
(117)
|
(125)
|
(134)
|
(135)
|
(298)
|
(464)
|
(660)
|
(845)
|
(869)
|
(890)
|
(887)
|
(895)
|
(910)
|
(937)
|
(970)
|
(1 052)
|
(1 104)
|
(1 165)
|
(1 204)
|
(1 167)
|
(1 235)
|
(1 244)
|
(1 276)
|
(1 267)
|
(1 315)
|
(1 339)
|
(1 349)
|
(1 363)
|
(1 373)
|
(1 407)
|
(1 456)
|
(1 505)
|
|
| Other Operating Expenses |
(895)
|
(1 032)
|
(1 056)
|
(1 089)
|
(1 020)
|
(1 072)
|
(1 103)
|
(1 117)
|
(1 133)
|
(1 252)
|
(1 346)
|
(1 403)
|
(1 078)
|
(1 184)
|
(921)
|
(657)
|
(660)
|
(476)
|
(384)
|
(380)
|
(748)
|
(517)
|
(431)
|
(383)
|
17
|
56
|
7
|
76
|
124
|
145
|
182
|
182
|
165
|
151
|
136
|
119
|
(1 430)
|
|
| Operating Income |
302
N/A
|
322
+7%
|
358
+11%
|
381
+6%
|
425
+12%
|
443
+4%
|
447
+1%
|
462
+3%
|
433
-6%
|
405
-6%
|
393
-3%
|
478
+22%
|
525
+10%
|
606
+15%
|
659
+9%
|
654
-1%
|
717
+10%
|
699
-3%
|
682
-2%
|
734
+8%
|
598
-19%
|
640
+7%
|
723
+13%
|
740
+2%
|
877
+19%
|
867
-1%
|
832
-4%
|
859
+3%
|
1 011
+18%
|
1 047
+4%
|
1 128
+8%
|
1 223
+8%
|
1 282
+5%
|
1 287
+0%
|
1 313
+2%
|
1 397
+6%
|
1 379
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(100)
|
(135)
|
(161)
|
(142)
|
(69)
|
(122)
|
(62)
|
(66)
|
(20)
|
(79)
|
(143)
|
(196)
|
(208)
|
(263)
|
(257)
|
(257)
|
(222)
|
(263)
|
(275)
|
(282)
|
(265)
|
(319)
|
(331)
|
(334)
|
(325)
|
(341)
|
(364)
|
(384)
|
(386)
|
(400)
|
(410)
|
(429)
|
(441)
|
(431)
|
(449)
|
(457)
|
(520)
|
|
| 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
|
(34)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(31)
|
(1)
|
(1)
|
0
|
(68)
|
(1)
|
0
|
0
|
(22)
|
0
|
0
|
1
|
(41)
|
0
|
0
|
0
|
(38)
|
1
|
2
|
0
|
(36)
|
0
|
0
|
(5)
|
(36)
|
(37)
|
(37)
|
(32)
|
(30)
|
(30)
|
(30)
|
(30)
|
(25)
|
(34)
|
(34)
|
(34)
|
0
|
|
| Pre-Tax Income |
171
N/A
|
186
+9%
|
196
+5%
|
239
+22%
|
288
+21%
|
320
+11%
|
385
+20%
|
396
+3%
|
391
-1%
|
326
-17%
|
250
-23%
|
283
+13%
|
276
-2%
|
344
+25%
|
403
+17%
|
397
-1%
|
457
+15%
|
437
-4%
|
409
-6%
|
454
+11%
|
297
-35%
|
322
+8%
|
392
+22%
|
401
+2%
|
482
+20%
|
489
+1%
|
431
-12%
|
443
+3%
|
565
+28%
|
617
+9%
|
688
+12%
|
764
+11%
|
812
+6%
|
822
+1%
|
830
+1%
|
906
+9%
|
859
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(44)
|
(47)
|
(50)
|
(61)
|
(62)
|
(68)
|
(78)
|
(80)
|
(96)
|
(82)
|
(69)
|
(73)
|
(61)
|
(77)
|
(95)
|
(94)
|
(97)
|
(91)
|
(79)
|
(86)
|
(60)
|
(65)
|
(86)
|
(92)
|
(116)
|
(118)
|
(100)
|
(99)
|
(110)
|
(121)
|
(143)
|
(159)
|
(192)
|
(196)
|
(204)
|
(224)
|
(194)
|
|
| Income from Continuing Operations |
127
|
139
|
146
|
178
|
226
|
252
|
307
|
316
|
295
|
244
|
181
|
210
|
215
|
267
|
308
|
303
|
360
|
346
|
330
|
368
|
237
|
257
|
306
|
309
|
366
|
371
|
331
|
344
|
455
|
496
|
545
|
605
|
620
|
626
|
626
|
682
|
665
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(58)
N/A
|
(47)
+19%
|
(40)
+15%
|
(8)
+80%
|
226
N/A
|
253
+12%
|
308
+22%
|
317
+3%
|
295
-7%
|
244
-17%
|
181
-26%
|
210
+16%
|
215
+2%
|
267
+24%
|
308
+15%
|
303
-2%
|
359
+18%
|
344
-4%
|
328
-5%
|
366
+12%
|
237
-35%
|
257
+8%
|
306
+19%
|
309
+1%
|
366
+18%
|
371
+1%
|
331
-11%
|
344
+4%
|
455
+32%
|
496
+9%
|
545
+10%
|
605
+11%
|
620
+2%
|
626
+1%
|
626
N/A
|
682
+9%
|
665
-2%
|
|
| EPS (Diluted) |
-5.22
N/A
|
-0.65
+88%
|
-0.53
+18%
|
-0.1
+81%
|
3.05
N/A
|
3.3
+8%
|
4.11
+25%
|
4.22
+3%
|
3.94
-7%
|
3.26
-17%
|
2.28
-30%
|
2.21
-3%
|
2.5
+13%
|
2.82
+13%
|
3.26
+16%
|
3.2
-2%
|
3.8
+19%
|
3.64
-4%
|
3.47
-5%
|
3.87
+12%
|
2.51
-35%
|
2.72
+8%
|
3.24
+19%
|
3.27
+1%
|
3.89
+19%
|
4.1
+5%
|
3.69
-10%
|
3.83
+4%
|
5.07
+32%
|
5.58
+10%
|
6.27
+12%
|
7.12
+14%
|
7.2
+1%
|
7.51
+4%
|
7.43
-1%
|
8.08
+9%
|
7.92
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
