Brinova Fastigheter AB (publ)
STO:BRIN B
Brinova Fastigheter AB (publ)
STO:BRIN B
Price:
13.9
SEK
Market Closed
Market Cap:
kr2.6B
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
|
Brinova Fastigheter AB (publ)
STO:BRIN B
|
SE |
|
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
|
IN |
Income Statement
Earnings Waterfall
Brinova Fastigheter AB (publ)
Brinova Fastigheter AB (publ)
Income Statement
Brinova Fastigheter AB (publ)
Brinova Fastigheter AB (publ)
Currency: SEK
| 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 |
0
|
0
|
0
|
57
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
0
|
|
| Revenue |
290
N/A
|
297
+3%
|
303
+2%
|
314
+4%
|
336
+7%
|
356
+6%
|
378
+6%
|
400
+6%
|
418
+4%
|
437
+5%
|
456
+4%
|
466
+2%
|
478
+3%
|
493
+3%
|
511
+4%
|
522
+2%
|
531
+2%
|
536
+1%
|
537
+0%
|
548
+2%
|
556
+2%
|
687
+24%
|
815
+19%
|
944
+16%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(106)
|
(108)
|
(111)
|
(116)
|
(128)
|
(133)
|
(138)
|
(147)
|
(153)
|
(162)
|
(169)
|
(175)
|
(179)
|
(182)
|
(183)
|
(183)
|
(187)
|
(188)
|
(191)
|
(194)
|
(196)
|
(230)
|
(266)
|
(317)
|
|
| Gross Profit |
184
N/A
|
190
+3%
|
192
+1%
|
198
+3%
|
208
+5%
|
223
+7%
|
240
+7%
|
253
+6%
|
265
+5%
|
275
+4%
|
287
+4%
|
290
+1%
|
299
+3%
|
312
+4%
|
328
+5%
|
339
+3%
|
344
+2%
|
348
+1%
|
345
-1%
|
354
+2%
|
360
+2%
|
456
+27%
|
549
+20%
|
627
+14%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(27)
|
(28)
|
(28)
|
(29)
|
(27)
|
(28)
|
(28)
|
(27)
|
(26)
|
(27)
|
(33)
|
(38)
|
(45)
|
|
| Selling, General & Administrative |
(20)
|
(20)
|
(20)
|
(19)
|
(20)
|
(21)
|
(22)
|
(21)
|
(23)
|
(24)
|
(25)
|
(50)
|
(28)
|
(28)
|
(29)
|
(53)
|
(28)
|
(28)
|
(27)
|
(53)
|
(27)
|
(33)
|
(38)
|
(81)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
37
|
|
| Operating Income |
164
N/A
|
169
+3%
|
173
+2%
|
178
+3%
|
189
+6%
|
202
+7%
|
218
+8%
|
231
+6%
|
242
+5%
|
251
+4%
|
262
+4%
|
264
+1%
|
271
+3%
|
284
+5%
|
300
+6%
|
311
+4%
|
316
+2%
|
320
+1%
|
318
-1%
|
327
+3%
|
333
+2%
|
424
+27%
|
511
+21%
|
582
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
55
|
38
|
23
|
32
|
94
|
153
|
222
|
283
|
390
|
431
|
353
|
124
|
(182)
|
(430)
|
(552)
|
(698)
|
(557)
|
(444)
|
(416)
|
(222)
|
(248)
|
(351)
|
(314)
|
(414)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
219
N/A
|
207
-6%
|
196
-5%
|
210
+7%
|
283
+35%
|
355
+26%
|
440
+24%
|
515
+17%
|
632
+23%
|
682
+8%
|
614
-10%
|
388
-37%
|
90
-77%
|
(147)
N/A
|
(253)
-72%
|
(387)
-53%
|
(251)
+35%
|
(134)
+47%
|
(109)
+19%
|
95
N/A
|
85
-10%
|
72
-15%
|
197
+173%
|
167
-15%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(46)
|
(45)
|
(40)
|
(49)
|
(62)
|
(79)
|
(104)
|
(115)
|
(145)
|
(158)
|
(137)
|
(98)
|
(43)
|
9
|
21
|
49
|
22
|
(5)
|
(7)
|
(49)
|
(47)
|
(49)
|
(78)
|
(94)
|
|
| Income from Continuing Operations |
174
|
163
|
156
|
161
|
221
|
276
|
336
|
400
|
487
|
525
|
477
|
290
|
47
|
(138)
|
(232)
|
(338)
|
(229)
|
(139)
|
(115)
|
46
|
38
|
23
|
120
|
73
|
|
| 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
|
(5)
|
|
| Net Income (Common) |
174
N/A
|
163
-6%
|
156
-4%
|
161
+3%
|
221
+38%
|
200
-9%
|
260
+30%
|
400
+54%
|
487
+22%
|
525
+8%
|
477
-9%
|
290
-39%
|
47
-84%
|
(138)
N/A
|
(232)
-68%
|
(338)
-46%
|
(229)
+32%
|
(139)
+39%
|
(115)
+17%
|
46
N/A
|
38
-17%
|
23
-40%
|
120
+418%
|
67
-44%
|
|
| EPS (Diluted) |
2.4
N/A
|
2.06
-14%
|
1.84
-11%
|
2.03
+10%
|
2.62
+29%
|
2.26
-14%
|
2.78
+23%
|
4.41
+59%
|
4.99
+13%
|
5.37
+8%
|
4.88
-9%
|
2.97
-39%
|
0.48
-84%
|
-1.41
N/A
|
-2.37
-68%
|
-3.46
-46%
|
-2.34
+32%
|
-1.42
+39%
|
-1.18
+17%
|
0.47
N/A
|
0.39
-17%
|
0.1
-74%
|
0.51
+410%
|
0.34
-33%
|
|
Switch to:
Switch to:
See Also
Discover More
