Beijer Electronics Group AB
STO:BELE
Income Statement
Earnings Waterfall
Beijer Electronics Group AB
Revenue
|
2.1B
SEK
|
Cost of Revenue
|
-1.1B
SEK
|
Gross Profit
|
1B
SEK
|
Operating Expenses
|
-808.3m
SEK
|
Operating Income
|
201.4m
SEK
|
Other Expenses
|
-55.3m
SEK
|
Net Income
|
146.1m
SEK
|
Income Statement
Beijer Electronics Group AB
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
1 438
N/A
|
1 619
+13%
|
2 128
+31%
|
|
Gross Profit | ||||
Cost of Revenue |
(724)
|
(852)
|
(1 119)
|
|
Gross Profit |
713
N/A
|
767
+7%
|
1 010
+32%
|
|
Operating Income | ||||
Operating Expenses |
(698)
|
(696)
|
(808)
|
|
Selling, General & Administrative |
(508)
|
(509)
|
(620)
|
|
Research & Development |
(187)
|
(202)
|
(191)
|
|
Other Operating Expenses |
(3)
|
15
|
3
|
|
Operating Income |
16
N/A
|
71
+348%
|
201
+185%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(20)
|
(20)
|
(14)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(2)
|
(2)
|
|
Pre-Tax Income |
(6)
N/A
|
50
N/A
|
186
+275%
|
|
Net Income | ||||
Tax Provision |
(0)
|
(14)
|
(40)
|
|
Income from Continuing Operations |
(6)
|
36
|
146
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
|
Net Income (Common) |
(6)
N/A
|
36
N/A
|
146
+309%
|
|
EPS (Diluted) |
-0.2
N/A
|
1.23
N/A
|
5
+307%
|