Dignitana AB
STO:DIGN
Income Statement
Earnings Waterfall
Dignitana AB
Income Statement
Dignitana AB
| Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
4
|
4
|
4
|
3
|
0
|
|
| Revenue |
2
N/A
|
2
-14%
|
2
+8%
|
3
+49%
|
3
+26%
|
5
+50%
|
4
-19%
|
4
N/A
|
13
+219%
|
13
+3%
|
15
+13%
|
20
+35%
|
12
-39%
|
11
-4%
|
9
-22%
|
7
-27%
|
6
-8%
|
5
-17%
|
10
+104%
|
7
-29%
|
13
+80%
|
16
+20%
|
20
+31%
|
22
+10%
|
16
-27%
|
13
-18%
|
5
-65%
|
3
-38%
|
3
-1%
|
5
+78%
|
9
+71%
|
14
+56%
|
19
+35%
|
20
+9%
|
23
+12%
|
23
-1%
|
26
+14%
|
32
+22%
|
34
+7%
|
62
+84%
|
65
+5%
|
65
0%
|
41
-37%
|
43
+5%
|
42
-1%
|
43
+2%
|
47
+8%
|
48
+4%
|
51
+5%
|
54
+5%
|
57
+6%
|
60
+5%
|
64
+7%
|
69
+8%
|
73
+6%
|
79
+8%
|
81
+4%
|
85
+4%
|
86
+1%
|
86
0%
|
86
+1%
|
87
+1%
|
90
+3%
|
91
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(6)
|
(4)
|
(4)
|
(3)
|
(6)
|
(5)
|
(8)
|
(10)
|
(12)
|
(13)
|
(9)
|
(8)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(8)
|
(11)
|
(13)
|
(12)
|
(13)
|
(12)
|
(13)
|
(17)
|
(18)
|
(21)
|
(23)
|
(21)
|
(21)
|
(22)
|
(23)
|
(27)
|
(28)
|
(29)
|
(30)
|
(27)
|
(26)
|
(26)
|
(27)
|
(30)
|
(31)
|
|
| Gross Profit |
1
N/A
|
1
-26%
|
0
-98%
|
0
+4 800%
|
1
+131%
|
2
+118%
|
2
-15%
|
2
-9%
|
11
+475%
|
10
-6%
|
11
+3%
|
13
+21%
|
4
-70%
|
4
+1%
|
3
-11%
|
2
-38%
|
2
-3%
|
2
-11%
|
4
+100%
|
2
-46%
|
5
+139%
|
6
+21%
|
8
+44%
|
9
+13%
|
7
-27%
|
6
-16%
|
3
-52%
|
2
-21%
|
2
-21%
|
4
+101%
|
6
+60%
|
10
+68%
|
14
+48%
|
16
+15%
|
19
+19%
|
20
+5%
|
23
+16%
|
28
+20%
|
30
+6%
|
54
+81%
|
54
+1%
|
52
-4%
|
29
-44%
|
29
+1%
|
31
+4%
|
31
+0%
|
30
-3%
|
30
+2%
|
30
-2%
|
31
+4%
|
36
+18%
|
38
+6%
|
42
+8%
|
46
+11%
|
46
+1%
|
51
+10%
|
52
+3%
|
55
+5%
|
59
+7%
|
59
+0%
|
60
+2%
|
60
0%
|
60
+1%
|
60
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
(8)
|
(11)
|
(11)
|
(13)
|
(15)
|
(22)
|
(23)
|
(22)
|
(23)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(18)
|
(18)
|
(20)
|
(22)
|
(26)
|
(31)
|
(40)
|
(46)
|
(53)
|
(57)
|
(60)
|
(62)
|
(59)
|
(60)
|
(54)
|
(93)
|
(96)
|
(98)
|
(66)
|
(74)
|
(77)
|
(77)
|
(83)
|
(76)
|
(75)
|
(81)
|
(78)
|
(79)
|
(73)
|
(67)
|
(67)
|
(69)
|
(75)
|
(77)
|
(74)
|
(76)
|
(83)
|
(80)
|
(79)
|
(75)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(17)
|
(18)
|
(21)
|
(23)
|
(25)
|
(26)
|
(24)
|
(24)
|
(20)
|
(34)
|
(34)
|
(35)
|
(21)
|
(23)
|
(25)
|
(26)
|
(28)
|
(28)
|
(29)
|
(31)
|
(30)
|
(30)
|
(30)
|
(31)
|
(34)
|
(36)
|
(39)
|
(38)
|
(36)
|
(37)
|
(41)
|
(40)
|
(40)
|
(40)
|
|
| Depreciation & Amortization |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(11)
|
(10)
|
(9)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(14)
|
(14)
|
(15)
|
(10)
|
(12)
|
(14)
|
(15)
|
(21)
|
(20)
|
(19)
|
(18)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(13)
|
(12)
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
(20)
|
(23)
|
(26)
|
(28)
|
(28)
|
(29)
|
(27)
|
(28)
|
(26)
|
(45)
|
(47)
|
(48)
|
(34)
|
(38)
|
(38)
|
(36)
|
(34)
|
(27)
|
(27)
|
(31)
|
(35)
|
(36)
|
(30)
|
(23)
|
(19)
|
(18)
|
(22)
|
(24)
|
(23)
|
(24)
|
(27)
|
(25)
|
(25)
|
(24)
|
|
| Operating Income |
(9)
N/A
|
(8)
+11%
|
(10)
-36%
|
(11)
-5%
|
(12)
-5%
|
(12)
-7%
|
(20)
-65%
|
(21)
-4%
|
(12)
+45%
|
(13)
-10%
|
(4)
+72%
|
(2)
+50%
|
(11)
-501%
|
(11)
+0%
|
(13)
-19%
|
(15)
-19%
|
(17)
-10%
|
(17)
-3%
|
(17)
+4%
|
(18)
-6%
|
(16)
+11%
|
(15)
+7%
|
(11)
+25%
|
(9)
+20%
|
(11)
-22%
|
(13)
-18%
|
(17)
-34%
|
(20)
-18%
|
(24)
-21%
|
(27)
-13%
|
(35)
-28%
|
(37)
-6%
|
(39)
-5%
|
(41)
-6%
|
(40)
+1%
|
(41)
-2%
|
(36)
+14%
|
(32)
+12%
|
(24)
+24%
|
(39)
-62%
|
(41)
-6%
|
(46)
-11%
|
(37)
+20%
|
(44)
-21%
|
(46)
-4%
|
(46)
+1%
|
(54)
-17%
|
(45)
+15%
|
(46)
-1%
|
(50)
-9%
|
(42)
+17%
|
(41)
+2%
|
(31)
+23%
|
(21)
+32%
|
(21)
+2%
|
(18)
+13%
|
(23)
-26%
|
(22)
+2%
|
(15)
+32%
|
(16)
-10%
|
(23)
-39%
|
(20)
+11%
|
(18)
+10%
|
(15)
+18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
|
| 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
|
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
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
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
|
|
| Pre-Tax Income |
(9)
N/A
|
(8)
+10%
|
(11)
-36%
|
(12)
-8%
|
(11)
+3%
|
(13)
-17%
|
(22)
-63%
|
(22)
-2%
|
(13)
+40%
|
(13)
-1%
|
(4)
+72%
|
(2)
+46%
|
(11)
-460%
|
(11)
+0%
|
(13)
-19%
|
(16)
-17%
|
(17)
-10%
|
(17)
-2%
|
(17)
+5%
|
(18)
-6%
|
(16)
+11%
|
(14)
+7%
|
(11)
+25%
|
(9)
+20%
|
(11)
-22%
|
(12)
-16%
|
(17)
-34%
|
(20)
-19%
|
(23)
-17%
|
(26)
-13%
|
(32)
-25%
|
(34)
-7%
|
(38)
-9%
|
(41)
-9%
|
(42)
-4%
|
(43)
-2%
|
(38)
+13%
|
(34)
+11%
|
(26)
+24%
|
(43)
-66%
|
(45)
-5%
|
(49)
-8%
|
(38)
+22%
|
(45)
-20%
|
(47)
-5%
|
(47)
+1%
|
(53)
-12%
|
(48)
+10%
|
(48)
0%
|
(52)
-8%
|
(43)
+17%
|
(42)
+3%
|
(32)
+22%
|
(22)
+32%
|
(22)
-1%
|
(20)
+11%
|
(24)
-22%
|
(24)
0%
|
(17)
+29%
|
(18)
-6%
|
(25)
-37%
|
(23)
+9%
|
(19)
+17%
|
(16)
+17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
(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)
|
|
| Income from Continuing Operations |
(9)
|
(8)
|
(11)
|
(12)
|
(11)
|
(13)
|
(22)
|
(22)
|
(13)
|
(13)
|
(4)
|
(2)
|
(11)
|
(11)
|
(13)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(16)
|
(14)
|
(11)
|
(9)
|
(11)
|
(12)
|
(17)
|
(20)
|
(23)
|
(26)
|
(32)
|
(34)
|
(38)
|
(41)
|
(43)
|
(43)
|
(38)
|
(34)
|
(26)
|
(43)
|
(45)
|
(49)
|
(38)
|
(45)
|
(48)
|
(47)
|
(53)
|
(48)
|
(48)
|
(52)
|
(43)
|
(42)
|
(33)
|
(22)
|
(22)
|
(20)
|
(24)
|
(24)
|
(17)
|
(18)
|
(25)
|
(23)
|
(19)
|
(16)
|
|
| Net Income (Common) |
(9)
N/A
|
(8)
+10%
|
(11)
-36%
|
(12)
-8%
|
(11)
+3%
|
(13)
-17%
|
(22)
-63%
|
(22)
-2%
|
(13)
+40%
|
(13)
-1%
|
(4)
+72%
|
(2)
+46%
|
(11)
-460%
|
(11)
+0%
|
(13)
-19%
|
(16)
-17%
|
(17)
-10%
|
(17)
-2%
|
(17)
+5%
|
(18)
-6%
|
(16)
+11%
|
(14)
+7%
|
(11)
+25%
|
(9)
+20%
|
(11)
-22%
|
(12)
-16%
|
(17)
-34%
|
(20)
-19%
|
(23)
-17%
|
(26)
-13%
|
(32)
-25%
|
(34)
-7%
|
(38)
-9%
|
(41)
-9%
|
(43)
-4%
|
(43)
-2%
|
(38)
+13%
|
(34)
+11%
|
(26)
+23%
|
(43)
-65%
|
(45)
-5%
|
(49)
-8%
|
(38)
+22%
|
(45)
-20%
|
(48)
-5%
|
(47)
+1%
|
(53)
-12%
|
(48)
+10%
|
(48)
0%
|
(52)
-8%
|
(43)
+17%
|
(42)
+3%
|
(33)
+22%
|
(22)
+32%
|
(22)
-1%
|
(20)
+11%
|
(24)
-22%
|
(24)
0%
|
(17)
+29%
|
(18)
-6%
|
(25)
-37%
|
(23)
+8%
|
(19)
+17%
|
(16)
+17%
|
|
| EPS (Diluted) |
-0.83
N/A
|
-1.05
-27%
|
-1.51
-44%
|
-1.22
+19%
|
-1.18
+3%
|
-1.37
-16%
|
-1.66
-21%
|
-1.69
-2%
|
-1.01
+40%
|
-1.01
N/A
|
-0.28
+72%
|
-0.15
+46%
|
-0.88
-487%
|
-0.85
+3%
|
-0.8
+6%
|
-0.93
-16%
|
-1.02
-10%
|
-1.01
+1%
|
-0.9
+11%
|
-0.95
-6%
|
-0.86
+9%
|
-0.78
+9%
|
-0.61
+22%
|
-0.47
+23%
|
-0.48
-2%
|
-0.47
+2%
|
-0.7
-49%
|
-0.73
-4%
|
-0.86
-18%
|
-0.83
+3%
|
-1.05
-27%
|
-1.11
-6%
|
-1.21
-9%
|
-1.32
-9%
|
-1.03
+22%
|
-1.04
-1%
|
-0.9
+13%
|
-0.82
+9%
|
-0.64
+22%
|
-0.88
-38%
|
-0.92
-5%
|
-0.99
-8%
|
-0.76
+23%
|
-0.82
-8%
|
-0.84
-2%
|
-0.84
N/A
|
-0.87
-4%
|
-0.76
+13%
|
-0.73
+4%
|
-0.8
-10%
|
-0.66
+18%
|
-0.64
+3%
|
-0.5
+22%
|
-0.34
+32%
|
-0.32
+6%
|
-0.29
+9%
|
-0.35
-21%
|
-0.34
+3%
|
-0.25
+26%
|
-0.25
N/A
|
-0.33
-32%
|
-0.29
+12%
|
-0.24
+17%
|
-0.2
+17%
|
|