Besqab AB (publ)
STO:BESQ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Besqab AB (publ)
STO:BESQ
|
SE |
|
Petpal Pet Nutrition Technology Co Ltd
SZSE:300673
|
CN |
|
Malayan Banking Bhd
KLSE:MAYBANK
|
MY |
Income Statement
Earnings Waterfall
Besqab AB (publ)
Income Statement
Besqab AB (publ)
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
659
N/A
|
714
+8%
|
675
-5%
|
763
+13%
|
857
+12%
|
988
+15%
|
1 192
+21%
|
1 329
+12%
|
1 409
+6%
|
1 343
-5%
|
1 209
-10%
|
1 190
-2%
|
1 207
+1%
|
1 360
+13%
|
1 489
+9%
|
1 944
+31%
|
2 045
+5%
|
1 938
-5%
|
1 959
+1%
|
1 434
-27%
|
1 312
-9%
|
1 447
+10%
|
1 201
-17%
|
1 592
+33%
|
1 792
+13%
|
1 609
-10%
|
1 856
+15%
|
1 663
-10%
|
1 353
-19%
|
1 337
-1%
|
1 036
-23%
|
632
-39%
|
540
-15%
|
1 056
+96%
|
1 277
+21%
|
1 633
+28%
|
2 167
+33%
|
2 141
-1%
|
2 008
-6%
|
2 088
+4%
|
2 385
+14%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(535)
|
(572)
|
(528)
|
(593)
|
(659)
|
(767)
|
(920)
|
(1 009)
|
(1 062)
|
(988)
|
(867)
|
(880)
|
(900)
|
(1 032)
|
(1 138)
|
(1 513)
|
(1 624)
|
(1 543)
|
(1 582)
|
(1 152)
|
(1 057)
|
(1 134)
|
(951)
|
(1 336)
|
(1 487)
|
(1 376)
|
(1 579)
|
(1 378)
|
(1 118)
|
(1 118)
|
(856)
|
(511)
|
(445)
|
(900)
|
(1 107)
|
(1 404)
|
(2 255)
|
(2 293)
|
(2 202)
|
(2 340)
|
(2 391)
|
|
| Gross Profit |
124
N/A
|
142
+14%
|
147
+4%
|
171
+16%
|
198
+16%
|
221
+12%
|
271
+23%
|
320
+18%
|
347
+9%
|
355
+2%
|
342
-4%
|
310
-9%
|
307
-1%
|
329
+7%
|
351
+7%
|
431
+23%
|
421
-2%
|
395
-6%
|
378
-4%
|
282
-25%
|
254
-10%
|
313
+23%
|
250
-20%
|
256
+3%
|
305
+19%
|
233
-23%
|
277
+19%
|
285
+3%
|
234
-18%
|
219
-7%
|
180
-18%
|
121
-33%
|
95
-21%
|
156
+65%
|
170
+9%
|
229
+34%
|
(89)
N/A
|
(152)
-72%
|
(194)
-27%
|
(252)
-30%
|
(6)
+98%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(72)
|
(76)
|
(80)
|
(85)
|
(93)
|
(99)
|
(105)
|
(107)
|
(113)
|
(119)
|
(113)
|
(114)
|
(118)
|
(126)
|
(140)
|
(149)
|
(150)
|
(141)
|
(132)
|
(123)
|
(118)
|
(119)
|
(123)
|
(121)
|
(128)
|
(128)
|
(129)
|
(133)
|
(137)
|
(129)
|
(130)
|
(135)
|
(124)
|
(132)
|
(134)
|
(134)
|
(141)
|
(136)
|
(135)
|
(132)
|
(128)
|
|
| Selling, General & Administrative |
(72)
|
(76)
|
(80)
|
(85)
|
(93)
|
(99)
|
(105)
|
(107)
|
(112)
|
(119)
|
(113)
|
(114)
|
(117)
|
(126)
|
(140)
|
(149)
|
(148)
|
(141)
|
(132)
|
(123)
|
(115)
|
(119)
|
(123)
|
(121)
|
(128)
|
(129)
|
(130)
|
(133)
|
(137)
|
(129)
|
(130)
|
(135)
|
(124)
|
(132)
|
(134)
|
(134)
|
(141)
|
(136)
|
(135)
|
(132)
|
(128)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
52
N/A
|
66
+26%
|
67
+2%
|
86
+28%
|
105
+22%
|
122
+16%
|
166
+37%
|
212
+28%
|
234
+10%
|
237
+1%
|
229
-3%
|
197
-14%
|
189
-4%
|
203
+7%
|
211
+4%
|
282
+33%
|
271
-4%
|
254
-7%
|
245
-3%
|
159
-35%
|
136
-14%
|
193
+42%
|
127
-34%
|
135
+6%
|
177
+31%
|
105
-41%
|
148
+41%
|
153
+3%
|
97
-36%
|
89
-8%
|
50
-44%
|
(14)
N/A
|
(29)
-108%
|
24
N/A
|
36
+49%
|
95
+163%
|
(230)
N/A
|
(288)
-26%
|
(329)
-14%
|
(384)
-17%
|
(134)
+65%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
8
|
7
|
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
38
|
107
|
113
|
120
|
87
|
24
|
24
|
22
|
98
|
101
|
99
|
96
|
10
|
1
|
(2)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
231
|
272
|
298
|
314
|
119
|
88
|
71
|
50
|
(4)
|
(19)
|
(58)
|
(80)
|
(194)
|
|
| Pre-Tax Income |
60
N/A
|
73
+21%
|
61
-17%
|
79
+30%
|
99
+26%
|
117
+18%
|
161
+38%
|
207
+28%
|
272
+31%
|
344
+27%
|
342
-1%
|
317
-7%
|
276
-13%
|
226
-18%
|
235
+4%
|
304
+29%
|
370
+22%
|
355
-4%
|
344
-3%
|
255
-26%
|
146
-43%
|
195
+33%
|
125
-36%
|
129
+4%
|
171
+32%
|
98
-42%
|
141
+44%
|
147
+4%
|
329
+124%
|
361
+10%
|
348
-4%
|
300
-14%
|
90
-70%
|
112
+24%
|
107
-5%
|
144
+36%
|
(234)
N/A
|
(307)
-31%
|
(387)
-26%
|
(464)
-20%
|
(328)
+29%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(3)
|
(2)
|
(7)
|
(10)
|
(10)
|
(13)
|
(11)
|
(10)
|
(9)
|
(9)
|
(12)
|
(14)
|
(23)
|
(29)
|
(47)
|
(49)
|
(48)
|
(48)
|
(31)
|
(25)
|
(38)
|
(20)
|
(21)
|
(25)
|
(11)
|
(17)
|
(16)
|
(53)
|
(52)
|
(53)
|
(46)
|
(10)
|
(9)
|
(13)
|
(27)
|
(83)
|
(74)
|
(67)
|
(48)
|
74
|
|
| Income from Continuing Operations |
59
|
70
|
59
|
72
|
88
|
107
|
149
|
196
|
261
|
335
|
333
|
305
|
262
|
203
|
206
|
257
|
320
|
307
|
296
|
224
|
122
|
157
|
105
|
108
|
146
|
87
|
125
|
131
|
275
|
309
|
295
|
254
|
80
|
103
|
94
|
118
|
(317)
|
(381)
|
(455)
|
(512)
|
(254)
|
|
| 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
|
1
|
2
|
3
|
4
|
(2)
|
(3)
|
(4)
|
(4)
|
13
|
13
|
12
|
12
|
0
|
|
| Net Income (Common) |
59
N/A
|
70
+18%
|
59
-15%
|
72
+21%
|
88
+24%
|
107
+21%
|
149
+39%
|
196
+32%
|
261
+33%
|
335
+28%
|
333
-1%
|
305
-8%
|
262
-14%
|
203
-22%
|
206
+1%
|
257
+25%
|
320
+25%
|
307
-4%
|
296
-3%
|
224
-24%
|
122
-46%
|
157
+29%
|
105
-33%
|
108
+4%
|
146
+35%
|
87
-40%
|
125
+43%
|
131
+5%
|
277
+111%
|
309
+12%
|
246
-20%
|
206
-16%
|
78
-62%
|
101
+28%
|
90
-10%
|
114
+26%
|
(304)
N/A
|
(369)
-21%
|
(442)
-20%
|
(501)
-13%
|
(254)
+49%
|
|
| EPS (Diluted) |
5.41
N/A
|
6.39
+18%
|
5.04
-21%
|
4.61
-9%
|
6.58
+43%
|
6.88
+5%
|
9.57
+39%
|
12.63
+32%
|
16.82
+33%
|
21.62
+29%
|
21.49
-1%
|
19.67
-8%
|
16.89
-14%
|
13.1
-22%
|
13.38
+2%
|
16.67
+25%
|
16.02
-4%
|
19.9
+24%
|
19.24
-3%
|
14.57
-24%
|
6.09
-58%
|
10.21
+68%
|
6.8
-33%
|
7.04
+4%
|
7.33
+4%
|
5.67
-23%
|
8.1
+43%
|
8.51
+5%
|
13.84
+63%
|
20.01
+45%
|
15.92
-20%
|
13.39
-16%
|
3.91
-71%
|
5.02
+28%
|
4.49
-11%
|
5.65
+26%
|
-15.25
N/A
|
-23.82
-56%
|
-11.14
+53%
|
-10.81
+3%
|
-6.86
+37%
|
|