Watchlist Manager

Watchlist

Price: 27.25 SEK -0.18% Market Closed

Market Cap: kr4.8B

	Fagerhult AB STO:FAG	SE
	Birla Precision Technologies Ltd BSE:522105	IN
	Papyless Co Ltd TSE:3641	JP
	Zoetis Inc NYSE:ZTS	US
	AgriFORCE Growing Systems Ltd NASDAQ:AGRI	CA
Z	Zhongzhu Healthcare Holding Co Ltd SSE:600568	CN

Income Statement

Currency: SEK

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	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	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	4	0	0	0	2	0	0	0	2	0	0	0	7	0	0	0	16	0	0	0	25	0	0	0	30	0	0	0	10	0	0	0	14	0	0	0	37	0	0	0	34	0	0	0	27	0	0	0	30	0	0	0	20	0	0	0	22	0	0	0	35	0	0	0	42	0	0	0	83	0	0	0	71	0	0	0	51	0	0	0	64	0	0	0	167	5	12	18	175	0	0	0	0
Revenue	1 440 N/A	1 467 +2%	1 470 +0%	1 475 +0%	1 483 +0%	1 458 -2%	1 433 -2%	1 403 -2%	1 359 -3%	1 351 -1%	1 348 0%	1 382 +3%	1 453 +5%	1 541 +6%	1 618 +5%	1 759 +9%	1 896 +8%	1 973 +4%	2 097 +6%	2 162 +3%	2 230 +3%	2 339 +5%	2 449 +5%	2 527 +3%	2 615 +3%	2 714 +4%	2 801 +3%	2 770 -1%	2 681 -3%	2 599 -3%	2 485 -4%	2 436 -2%	2 395 -2%	2 369 -1%	2 392 +1%	2 506 +5%	2 632 +5%	2 773 +5%	2 929 +6%	3 023 +3%	3 105 +3%	3 129 +1%	3 116 0%	3 085 -1%	2 999 -3%	2 976 -1%	3 011 +1%	3 095 +3%	3 291 +6%	3 495 +6%	3 660 +5%	3 736 +2%	3 756 +1%	3 771 +0%	3 808 +1%	3 909 +3%	4 035 +3%	4 218 +5%	4 350 +3%	4 491 +3%	4 704 +5%	4 863 +3%	5 024 +3%	5 170 +3%	5 197 +1%	5 318 +2%	5 453 +3%	5 621 +3%	5 945 +6%	6 578 +11%	7 204 +10%	7 845 +9%	7 940 +1%	7 611 -4%	7 245 -5%	6 816 -6%	6 804 0%	6 924 +2%	6 969 +1%	7 088 +2%	7 283 +3%	7 482 +3%	7 818 +4%	8 270 +6%	8 621 +4%	8 723 +1%	8 721 0%	8 560 -2%	8 516 -1%	8 536 +0%	8 376 -2%	8 305 -1%	8 066 -3%	7 747 -4%	7 855 +1%	7 891 +0%
Gross Profit
Cost of Revenue	(1 014)	(1 030)	(1 036)	(1 039)	(1 044)	(1 023)	(1 015)	(995)	(970)	(969)	(956)	(984)	(1 025)	(1 074)	(1 122)	(1 186)	(1 281)	(1 350)	(1 437)	(1 526)	(1 565)	(1 620)	(1 696)	(1 705)	(1 740)	(1 798)	(1 861)	(1 835)	(1 801)	(1 751)	(1 708)	(1 672)	(1 659)	(1 653)	(1 643)	(1 737)	(1 810)	(1 888)	(1 955)	(2 013)	(2 065)	(2 103)	(2 116)	(2 108)	(2 061)	(2 036)	(2 042)	(2 087)	(2 209)	(2 345)	(2 468)	(2 524)	(2 532)	(2 540)	(2 560)	(2 612)	(2 707)	(2 784)	(2 850)	(2 917)	(3 008)	(3 097)	(3 149)	(3 246)	(3 236)	(3 303)	(3 401)	(3 474)	(3 661)	(4 063)	(4 413)	(4 795)	(4 915)	(4 737)	(4 589)	(4 417)	(4 379)	(4 413)	(4 424)	(4 467)	(4 582)	(4 739)	(4 948)	(5 147)	(5 354)	(5 371)	(5 308)	(5 214)	(5 143)	(5 143)	(5 035)	(5 008)	(4 854)	(4 654)	(4 752)	(4 775)
Gross Profit	426 N/A	437 +3%	435 -1%	436 +0%	439 +1%	435 -1%	418 -4%	408 -2%	390 -5%	383 -2%	391 +2%	398 +2%	428 +8%	468 +9%	497 +6%	574 +16%	615 +7%	622 +1%	659 +6%	637 -3%	664 +4%	719 +8%	753 +5%	822 +9%	875 +6%	915 +5%	940 +3%	935 0%	880 -6%	848 -4%	778 -8%	764 -2%	736 -4%	717 -3%	749 +5%	769 +3%	822 +7%	885 +8%	975 +10%	1 010 +4%	1 040 +3%	1 026 -1%	1 000 -3%	978 -2%	939 -4%	940 +0%	969 +3%	1 008 +4%	1 083 +7%	1 150 +6%	1 193 +4%	1 211 +2%	1 224 +1%	1 230 +1%	1 247 +1%	1 297 +4%	1 329 +2%	1 434 +8%	1 500 +5%	1 574 +5%	1 696 +8%	1 766 +4%	1 875 +6%	1 925 +3%	1 960 +2%	2 015 +3%	2 052 +2%	2 147 +5%	2 283 +6%	2 516 +10%	2 790 +11%	3 050 +9%	3 025 -1%	2 874 -5%	2 656 -8%	2 399 -10%	2 425 +1%	2 511 +4%	2 545 +1%	2 621 +3%	2 701 +3%	2 742 +2%	2 870 +5%	3 122 +9%	3 267 +5%	3 352 +3%	3 413 +2%	3 347 -2%	3 373 +1%	3 393 +1%	3 341 -2%	3 298 -1%	3 212 -3%	3 093 -4%	3 103 +0%	3 116 +0%
Operating Income
Operating Expenses	(291)	(300)	(301)	(304)	(307)	(311)	(309)	(307)	(312)	(316)	(324)	(338)	(362)	(385)	(409)	(466)	(501)	(522)	(551)	(542)	(553)	(581)	(594)	(625)	(657)	(660)	(650)	(663)	(649)	(655)	(672)	(660)	(642)	(631)	(618)	(616)	(630)	(649)	(688)	(692)	(715)	(727)	(720)	(726)	(713)	(708)	(717)	(731)	(764)	(788)	(817)	(833)	(848)	(860)	(873)	(901)	(920)	(960)	(988)	(1 049)	(1 104)	(1 167)	(1 250)	(1 247)	(1 297)	(1 345)	(1 380)	(1 451)	(1 558)	(1 782)	(1 997)	(2 256)	(2 377)	(2 248)	(2 218)	(2 067)	(1 955)	(1 990)	(1 915)	(1 914)	(1 974)	(2 037)	(2 131)	(2 289)	(2 363)	(2 433)	(2 473)	(2 446)	(2 496)	(2 521)	(2 527)	(2 556)	(2 545)	(2 503)	(2 548)	(2 509)
Selling, General & Administrative	(300)	(309)	(310)	(313)	(314)	(319)	(318)	(316)	(321)	(323)	(329)	(345)	(364)	(388)	(415)	(472)	(510)	(531)	(559)	(553)	(566)	(594)	(610)	(638)	(669)	(673)	(663)	(678)	(663)	(669)	(683)	(670)	(653)	(643)	(629)	(616)	(645)	(673)	(714)	(702)	(740)	(749)	(751)	(758)	(744)	(736)	(733)	(745)	(780)	(804)	(833)	(856)	(872)	(886)	(901)	(924)	(941)	(995)	(1 025)	(1 099)	(1 153)	(1 207)	(1 289)	(1 304)	(1 357)	(1 405)	(1 443)	(1 503)	(1 633)	(1 856)	(2 088)	(2 329)	(2 452)	(2 366)	(2 279)	(2 151)	(2 044)	(2 041)	(2 019)	(2 059)	(2 108)	(2 172)	(2 254)	(2 367)	(2 442)	(2 523)	(2 577)	(2 376)	(2 611)	(2 628)	(2 613)	(2 441)	(2 619)	(2 572)	(2 619)	(2 585)
Depreciation & Amortization	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	(15)	0	0	0	(17)	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	(185)	0	0	0	(194)	0	0	0	0
Other Operating Expenses	9	9	9	8	7	8	9	9	9	7	5	7	2	3	6	6	9	10	8	12	14	14	16	13	13	13	12	15	14	13	12	10	11	12	11	14	16	24	26	27	25	22	31	32	31	28	16	14	16	16	17	24	25	26	27	23	21	36	37	50	50	39	39	58	60	60	63	52	75	74	91	74	75	118	60	84	89	51	104	145	134	135	123	78	79	89	104	116	115	107	86	79	73	68	70	76
Operating Income	135 N/A	137 +1%	134 -2%	132 -2%	132 +0%	125 -6%	109 -12%	101 -7%	78 -23%	67 -14%	67 +1%	60 -12%	66 +11%	82 +24%	88 +6%	108 +23%	115 +6%	101 -12%	108 +7%	95 -12%	112 +18%	139 +24%	159 +15%	198 +24%	219 +11%	256 +17%	289 +13%	272 -6%	232 -15%	193 -17%	106 -45%	104 -2%	94 -10%	85 -9%	132 +54%	153 +16%	193 +26%	236 +22%	287 +22%	317 +11%	325 +3%	299 -8%	280 -6%	252 -10%	226 -10%	232 +3%	252 +9%	278 +10%	318 +15%	362 +14%	376 +4%	379 +1%	376 -1%	370 -2%	374 +1%	396 +6%	409 +3%	474 +16%	513 +8%	524 +2%	592 +13%	599 +1%	625 +4%	678 +8%	663 -2%	670 +1%	673 +0%	696 +4%	725 +4%	734 +1%	794 +8%	795 +0%	647 -19%	626 -3%	438 -30%	333 -24%	470 +41%	521 +11%	630 +21%	706 +12%	727 +3%	705 -3%	740 +5%	833 +13%	904 +8%	919 +2%	940 +2%	901 -4%	878 -3%	872 -1%	814 -7%	741 -9%	666 -10%	589 -12%	555 -6%	607 +9%
Pre-Tax Income
Interest Income Expense	(3)	(4)	(4)	1	(5)	(4)	(4)	1	(1)	(1)	(1)	1	(1)	(1)	2	0	(1)	(5)	(13)	(12)	(14)	(15)	(4)	(7)	(6)	(4)	(21)	(13)	(8)	(9)	3	1	1	2	2	(17)	(28)	(36)	(50)	(37)	(39)	(37)	(37)	(37)	(28)	(25)	(25)	(26)	(34)	(36)	(33)	(28)	(26)	(26)	(19)	(16)	(20)	(17)	(13)	(5)	(13)	(22)	(30)	(22)	(27)	(25)	(25)	(36)	(61)	(70)	(78)	(91)	(95)	(101)	(120)	(102)	(111)	(106)	(86)	(78)	(76)	(66)	(55)	(38)	(58)	(87)	(104)	(137)	(137)	(139)	(158)	(132)	(152)	(147)	(129)	(113)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	(5)	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	10	0	0	0	0	0	0	0	(6)	5	8	17	0	0	0	0	0	0	0	0	0	0	0	(65)	(71)	(76)	(91)	(23)	(30)
Total Other Income	6	6	6	1	6	6	6	(0)	1	2	1	(0)	0	0	0	0	0	0	0	(0)	0	0	0	(1)	0	0	1	1	0	0	(1)	(1)	0	0	0	(2)	0	0	0	4	0	0	0	(1)	0	0	0	(4)	0	0	0	(3)	0	0	0	(3)	0	0	0	(4)	0	0	0	(3)	0	0	0	(4)	0	0	0	(8)	0	0	0	(9)	0	0	0	(6)	0	0	0	(4)	0	0	0	(8)	0	0	0	(6)	0	0	0	0
Pre-Tax Income	137 N/A	139 +1%	136 -2%	133 -3%	134 +1%	126 -6%	111 -12%	102 -8%	79 -23%	68 -14%	68 0%	55 -19%	65 +18%	81 +25%	90 +10%	108 +21%	113 +5%	96 -15%	96 -1%	83 -13%	98 +18%	123 +26%	155 +26%	190 +22%	213 +12%	252 +18%	270 +7%	260 -4%	223 -14%	184 -18%	109 -41%	105 -4%	95 -9%	87 -8%	134 +53%	135 +1%	164 +22%	200 +22%	237 +19%	285 +20%	287 +1%	263 -8%	244 -7%	214 -12%	198 -7%	207 +5%	227 +9%	247 +9%	285 +15%	326 +14%	343 +5%	348 +2%	350 +1%	344 -2%	356 +3%	377 +6%	389 +3%	457 +17%	500 +9%	515 +3%	580 +13%	577 0%	595 +3%	653 +10%	636 -3%	645 +1%	647 +0%	667 +3%	664 0%	663 0%	715 +8%	696 -3%	553 -21%	525 -5%	318 -39%	217 -32%	364 +68%	423 +16%	561 +33%	622 +11%	651 +5%	639 -2%	685 +7%	791 +16%	846 +7%	833 -2%	836 +0%	756 -10%	741 -2%	733 -1%	591 -19%	532 -10%	438 -18%	351 -20%	404 +15%	465 +15%
Net Income
Tax Provision	(41)	(41)	(40)	(38)	(38)	(35)	(31)	(31)	(25)	(22)	(22)	(18)	(21)	(26)	(28)	(33)	(34)	(29)	(29)	(25)	(29)	(36)	(40)	(55)	(61)	(73)	(83)	(76)	(65)	(54)	(33)	(31)	(28)	(26)	(38)	(40)	(49)	(59)	(71)	(78)	(77)	(70)	(62)	(55)	(51)	(53)	(58)	(64)	(74)	(84)	(91)	(87)	(87)	(85)	(85)	(89)	(91)	(106)	(116)	(134)	(152)	(154)	(160)	(158)	(153)	(153)	(157)	(164)	(165)	(167)	(173)	(181)	(147)	(136)	(104)	356	321	301	286	(153)	(158)	(153)	(169)	(215)	(232)	(230)	(231)	(213)	(217)	(220)	(183)	(178)	(150)	(125)	(146)	(147)
Income from Continuing Operations	97	98	96	95	96	91	81	71	54	46	45	37	44	55	61	76	79	67	67	58	69	87	116	135	151	179	186	184	158	130	76	74	67	62	95	95	115	141	166	207	210	193	182	159	148	154	169	183	211	242	252	261	263	259	270	289	298	351	384	381	427	424	435	494	484	492	491	503	499	497	543	515	405	390	214	572	685	724	847	470	493	486	516	576	615	603	605	544	524	513	409	354	288	226	258	317
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	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	(1)	(4)	(5)	(6)	(6)	(4)	(8)	(7)	(9)	(9)	(4)	(4)	(1)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	(0)	(0)	0
Net Income (Common)	97 N/A	98 +1%	96 -2%	95 -1%	96 +1%	91 -6%	81 -11%	71 -12%	54 -24%	46 -15%	45 -2%	37 -19%	44 +19%	55 +26%	61 +11%	76 +24%	79 +5%	67 -15%	67 0%	58 -13%	69 +18%	87 +27%	116 +33%	135 +17%	151 +12%	179 +18%	186 +4%	184 -1%	158 -14%	130 -18%	76 -42%	74 -2%	67 -9%	62 -8%	95 +55%	95 -1%	115 +22%	141 +22%	166 +18%	207 +25%	210 +1%	193 -8%	182 -6%	159 -13%	148 -7%	154 +5%	169 +9%	183 +8%	211 +15%	242 +15%	252 +4%	261 +4%	263 +1%	259 -2%	270 +4%	289 +7%	298 +3%	351 +17%	384 +9%	381 -1%	427 +12%	424 -1%	435 +3%	494 +14%	484 -2%	492 +2%	491 0%	503 +3%	498 -1%	493 -1%	538 +9%	508 -5%	400 -21%	385 -4%	206 -47%	566 +175%	676 +19%	715 +6%	842 +18%	466 -45%	492 +6%	486 -1%	515 +6%	576 +12%	615 +7%	603 -2%	605 +0%	544 -10%	524 -4%	513 -2%	408 -20%	354 -13%	289 -19%	226 -22%	258 +14%	317 +23%
EPS (Diluted)	0.75 N/A	0.76 +1%	0.74 -3%	0.73 -1%	0.75 +3%	0.71 -5%	0.64 -10%	0.55 -14%	0.43 -22%	0.37 -14%	0.36 -3%	0.29 -19%	0.35 +21%	0.43 +23%	0.42 -2%	0.57 +36%	0.58 +2%	0.49 -16%	0.5 +2%	0.44 -12%	0.52 +18%	0.66 +27%	0.87 +32%	1.02 +17%	1.15 +13%	1.36 +18%	1.42 +4%	1.39 -2%	1.2 -14%	0.99 -18%	0.57 -42%	0.56 -2%	0.51 -9%	0.46 -10%	0.75 +63%	0.73 -3%	0.89 +22%	1.1 +24%	1.29 +17%	1.59 +23%	1.62 +2%	1.49 -8%	1.4 -6%	1.22 -13%	1.13 -7%	1.18 +4%	1.29 +9%	1.4 +9%	1.61 +15%	1.85 +15%	1.93 +4%	2.01 +4%	2.02 +0%	1.99 -1%	2.07 +4%	2.22 +7%	2.28 +3%	2.68 +18%	2.93 +9%	2.92 0%	3.26 +12%	3.23 -1%	3.32 +3%	3.77 +14%	3.69 -2%	3.75 +2%	3.74 0%	3.83 +2%	3.61 -6%	3.26 -10%	3.05 -6%	3.32 +9%	2.26 -32%	2.19 -3%	1.17 -47%	3.21 +174%	3.84 +20%	4.06 +6%	4.78 +18%	2.64 -45%	2.79 +6%	2.76 -1%	2.93 +6%	3.27 +12%	3.49 +7%	3.42 -2%	3.44 +1%	3.09 -10%	2.97 -4%	2.91 -2%	2.32 -20%	2.01 -13%	1.64 -18%	1.28 -22%	1.46 +14%	1.8 +23%

Income Statement Balance Sheet Cash Flow Statement

Fagerhult AB
STO:FAG

Income Statement

Earnings Waterfall
Fagerhult AB

Income Statement
Fagerhult AB

See Also

Company

Help

Tools

Stocks

Fagerhult AB STO:FAG

Income Statement

Earnings Waterfall Fagerhult AB

Income Statement Fagerhult AB

See Also

Company

Help

Tools

Stocks

Fagerhult AB
STO:FAG

Earnings Waterfall
Fagerhult AB

Income Statement
Fagerhult AB