Arctic Blue Beverages AB
STO:ARCTIC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Arctic Blue Beverages AB
STO:ARCTIC
|
SE |
Income Statement
Earnings Waterfall
Arctic Blue Beverages AB
Income Statement
Arctic Blue Beverages AB
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Revenue |
11
N/A
|
11
+0%
|
9
-17%
|
10
+3%
|
9
-6%
|
8
-13%
|
6
-19%
|
5
-20%
|
5
-5%
|
5
0%
|
5
+5%
|
5
+3%
|
5
-10%
|
5
+2%
|
5
+3%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(35)
|
(38)
|
(37)
|
(35)
|
(25)
|
(19)
|
(14)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
|
| Gross Profit |
(23)
N/A
|
(26)
-12%
|
(28)
-5%
|
(25)
+7%
|
(16)
+38%
|
(11)
+29%
|
(7)
+35%
|
(6)
+15%
|
(6)
+4%
|
(6)
+2%
|
(7)
-12%
|
(6)
+4%
|
(6)
0%
|
(6)
+2%
|
(6)
+2%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(6)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(10)
|
(9)
|
(8)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
(6)
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
3
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(29)
N/A
|
(36)
-22%
|
(38)
-6%
|
(37)
+3%
|
(26)
+28%
|
(21)
+20%
|
(17)
+18%
|
(16)
+8%
|
(14)
+9%
|
(14)
+2%
|
(15)
-4%
|
(15)
+1%
|
(17)
-14%
|
(15)
+8%
|
(14)
+10%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(29)
N/A
|
(35)
-21%
|
(38)
-6%
|
(37)
+3%
|
(27)
+26%
|
(22)
+18%
|
(18)
+17%
|
(17)
+6%
|
(15)
+13%
|
(14)
+4%
|
(17)
-16%
|
(16)
+3%
|
(19)
-18%
|
(19)
+3%
|
(16)
+16%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(29)
|
(36)
|
(38)
|
(37)
|
(27)
|
(22)
|
(18)
|
(17)
|
(15)
|
(14)
|
(17)
|
(16)
|
(19)
|
(19)
|
(16)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(29)
N/A
|
(36)
-21%
|
(38)
-6%
|
(37)
+3%
|
(27)
+27%
|
(22)
+18%
|
(18)
+17%
|
(17)
+6%
|
(15)
+13%
|
(14)
+4%
|
(17)
-16%
|
(16)
+3%
|
(19)
-18%
|
(19)
+3%
|
(16)
+16%
|
|
| EPS (Diluted) |
-1.72
N/A
|
-1.9
-10%
|
-1.29
+32%
|
-1.51
-17%
|
-1.03
+32%
|
-0.84
+18%
|
-0.58
+31%
|
-0.66
-14%
|
-0.57
+14%
|
-0.55
+4%
|
-0.53
+4%
|
-0.5
+6%
|
-2.2
-340%
|
-0.37
+83%
|
-0.2
+46%
|
|