Doro AB
STO:DORO
Income Statement
Earnings Waterfall
Doro AB
Revenue
|
973.6m
SEK
|
Cost of Revenue
|
-583.6m
SEK
|
Gross Profit
|
390m
SEK
|
Operating Expenses
|
-321.3m
SEK
|
Operating Income
|
68.7m
SEK
|
Other Expenses
|
-36.3m
SEK
|
Net Income
|
32.4m
SEK
|
Income Statement
Doro AB
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 |
1 143
N/A
|
1 167
+2%
|
1 168
+0%
|
1 220
+5%
|
1 277
+5%
|
1 381
+8%
|
1 530
+11%
|
1 643
+7%
|
1 829
+11%
|
1 904
+4%
|
1 954
+3%
|
1 982
+1%
|
1 959
-1%
|
1 998
+2%
|
1 971
-1%
|
1 963
0%
|
1 924
-2%
|
1 891
-2%
|
1 870
-1%
|
1 913
+2%
|
1 906
0%
|
1 953
+2%
|
1 988
+2%
|
2 001
+1%
|
2 063
+3%
|
2 021
-2%
|
1 894
-6%
|
1 816
-4%
|
1 165
-36%
|
2 277
+95%
|
2 205
-3%
|
2 032
-8%
|
1 040
-49%
|
1 774
+71%
|
1 712
-3%
|
1 684
-2%
|
910
-46%
|
913
+0%
|
918
+1%
|
949
+3%
|
974
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(710)
|
(733)
|
(737)
|
(780)
|
(750)
|
(1 282)
|
(1 415)
|
(1 528)
|
(1 690)
|
(1 731)
|
(1 800)
|
(1 834)
|
(1 838)
|
(1 767)
|
(1 621)
|
(1 608)
|
(1 342)
|
(1 062)
|
(1 024)
|
(945)
|
(1 269)
|
(1 312)
|
(1 342)
|
(1 353)
|
(1 414)
|
(1 374)
|
(1 291)
|
(1 232)
|
(813)
|
(1 539)
|
(1 491)
|
(1 364)
|
(660)
|
(1 141)
|
(1 100)
|
(1 078)
|
(592)
|
(587)
|
(580)
|
(584)
|
(584)
|
|
Gross Profit |
433
N/A
|
433
+0%
|
431
-1%
|
441
+2%
|
527
+20%
|
99
-81%
|
116
+17%
|
116
0%
|
139
+21%
|
173
+24%
|
155
-11%
|
148
-4%
|
121
-18%
|
232
+91%
|
350
+51%
|
355
+1%
|
582
+64%
|
830
+43%
|
846
+2%
|
968
+14%
|
637
-34%
|
641
+1%
|
646
+1%
|
649
+0%
|
650
+0%
|
648
0%
|
603
-7%
|
584
-3%
|
353
-40%
|
739
+109%
|
715
-3%
|
668
-7%
|
379
-43%
|
633
+67%
|
612
-3%
|
606
-1%
|
318
-48%
|
327
+3%
|
338
+3%
|
365
+8%
|
390
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(354)
|
(359)
|
(361)
|
(363)
|
(441)
|
(42)
|
(42)
|
(41)
|
(44)
|
(46)
|
(53)
|
(62)
|
(74)
|
(176)
|
(280)
|
(277)
|
(490)
|
(730)
|
(739)
|
(849)
|
(515)
|
(522)
|
(528)
|
(529)
|
(538)
|
(541)
|
(515)
|
(505)
|
(295)
|
(631)
|
(600)
|
(537)
|
(261)
|
(456)
|
(445)
|
(452)
|
(262)
|
(271)
|
(287)
|
(302)
|
(321)
|
|
Selling, General & Administrative |
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(93)
|
(189)
|
0
|
(394)
|
(192)
|
(198)
|
(299)
|
(413)
|
(417)
|
(429)
|
(431)
|
(441)
|
(446)
|
(417)
|
(407)
|
(211)
|
(473)
|
(443)
|
(394)
|
(188)
|
(337)
|
(332)
|
(339)
|
(203)
|
(208)
|
(221)
|
(238)
|
(251)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(51)
|
0
|
(103)
|
(48)
|
(49)
|
(76)
|
(105)
|
(108)
|
(102)
|
(101)
|
(99)
|
(96)
|
(101)
|
(104)
|
(90)
|
0
|
(48)
|
(37)
|
(76)
|
(128)
|
(123)
|
(122)
|
(64)
|
(68)
|
(72)
|
(71)
|
(78)
|
|
Depreciation & Amortization |
(35)
|
(40)
|
(42)
|
(44)
|
0
|
(42)
|
(42)
|
(41)
|
(44)
|
(46)
|
(53)
|
(62)
|
(74)
|
0
|
0
|
(41)
|
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
|
|
Other Operating Expenses |
(229)
|
(319)
|
(319)
|
(319)
|
(441)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(39)
|
(236)
|
7
|
(491)
|
(492)
|
(475)
|
3
|
2
|
3
|
3
|
2
|
0
|
4
|
6
|
6
|
(158)
|
(108)
|
(107)
|
4
|
9
|
10
|
8
|
6
|
6
|
6
|
7
|
8
|
|
Operating Income |
79
N/A
|
75
-5%
|
69
-7%
|
78
+13%
|
87
+11%
|
56
-35%
|
74
+31%
|
74
+1%
|
95
+28%
|
127
+33%
|
102
-20%
|
86
-16%
|
48
-45%
|
56
+17%
|
71
+27%
|
78
+11%
|
92
+18%
|
100
+8%
|
107
+7%
|
118
+11%
|
122
+3%
|
119
-3%
|
119
+0%
|
119
+0%
|
112
-6%
|
106
-5%
|
88
-17%
|
79
-10%
|
57
-27%
|
108
+88%
|
115
+7%
|
131
+13%
|
119
-9%
|
178
+50%
|
168
-6%
|
154
-8%
|
55
-64%
|
56
+0%
|
51
-8%
|
63
+23%
|
69
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
0
|
1
|
(7)
|
(8)
|
(12)
|
(13)
|
(11)
|
(7)
|
(7)
|
(6)
|
(8)
|
(7)
|
(4)
|
(4)
|
(1)
|
(1)
|
3
|
3
|
1
|
(0)
|
(5)
|
(7)
|
(5)
|
1
|
(10)
|
(8)
|
(15)
|
(19)
|
(11)
|
(13)
|
(4)
|
(8)
|
(3)
|
(6)
|
1
|
(1)
|
(2)
|
(7)
|
(7)
|
|
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(10)
|
(10)
|
(10)
|
(5)
|
|
Pre-Tax Income |
78
N/A
|
74
-6%
|
69
-6%
|
79
+14%
|
79
+0%
|
48
-39%
|
62
+29%
|
61
-2%
|
84
+38%
|
120
+43%
|
95
-21%
|
80
-16%
|
39
-51%
|
49
+25%
|
67
+37%
|
75
+11%
|
92
+23%
|
99
+8%
|
109
+10%
|
121
+11%
|
123
+2%
|
118
-4%
|
113
-4%
|
112
-1%
|
107
-4%
|
107
0%
|
78
-27%
|
71
-9%
|
42
-41%
|
89
+110%
|
104
+17%
|
118
+14%
|
114
-3%
|
169
+48%
|
165
-3%
|
148
-10%
|
45
-70%
|
45
+0%
|
40
-11%
|
47
+19%
|
58
+22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(18)
|
(17)
|
(17)
|
(21)
|
(14)
|
(16)
|
(17)
|
(21)
|
(29)
|
(23)
|
(18)
|
(8)
|
(11)
|
(15)
|
(19)
|
(25)
|
(27)
|
(32)
|
(33)
|
(32)
|
(30)
|
(27)
|
(29)
|
(29)
|
(30)
|
(23)
|
(20)
|
(12)
|
(24)
|
(28)
|
(31)
|
(31)
|
(45)
|
(44)
|
(40)
|
(4)
|
(4)
|
(2)
|
(5)
|
(25)
|
|
Income from Continuing Operations |
61
|
55
|
53
|
62
|
58
|
35
|
46
|
44
|
64
|
91
|
71
|
62
|
31
|
38
|
52
|
55
|
67
|
72
|
78
|
88
|
92
|
88
|
86
|
83
|
78
|
77
|
55
|
51
|
30
|
65
|
76
|
87
|
83
|
125
|
121
|
108
|
41
|
41
|
37
|
43
|
32
|
|
Net Income (Common) |
61
N/A
|
55
-9%
|
53
-5%
|
62
+18%
|
58
-6%
|
35
-41%
|
46
+34%
|
44
-5%
|
64
+46%
|
91
+43%
|
71
-22%
|
62
-13%
|
31
-50%
|
38
+23%
|
52
+37%
|
55
+6%
|
67
+20%
|
72
+8%
|
78
+8%
|
88
+14%
|
92
+4%
|
88
-3%
|
86
-2%
|
83
-4%
|
78
-6%
|
77
-1%
|
55
-29%
|
51
-8%
|
49
-3%
|
83
+70%
|
100
+19%
|
108
+9%
|
369
+242%
|
413
+12%
|
405
-2%
|
394
-3%
|
41
-90%
|
41
+0%
|
37
-9%
|
43
+14%
|
32
-24%
|
|
EPS (Diluted) |
2.89
N/A
|
2.63
-9%
|
2.5
-5%
|
2.92
+17%
|
2.76
-5%
|
1.56
-43%
|
1.99
+28%
|
1.87
-6%
|
2.77
+48%
|
3.88
+40%
|
3.02
-22%
|
2.65
-12%
|
1.32
-50%
|
1.63
+23%
|
2.23
+37%
|
2.32
+4%
|
2.82
+22%
|
3.04
+8%
|
3.26
+7%
|
3.72
+14%
|
3.87
+4%
|
3.71
-4%
|
3.63
-2%
|
3.48
-4%
|
3.28
-6%
|
3.24
-1%
|
2.31
-29%
|
2.13
-8%
|
2.05
-4%
|
3.47
+69%
|
4.14
+19%
|
4.5
+9%
|
15.36
+241%
|
16.96
+10%
|
16.64
-2%
|
16.2
-3%
|
1.68
-90%
|
1.69
+1%
|
1.53
-9%
|
1.76
+15%
|
1.33
-24%
|