Ferronordic AB
STO:FNM
Ferronordic AB
STO:FNM
Price:
46.5
SEK
1.09%
Market Closed
Market Cap:
kr675.6m
Income Statement
Earnings Waterfall
Ferronordic AB
Ferronordic AB
Income Statement
Ferronordic AB
Ferronordic AB
Currency: SEK
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-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 |
81
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
144
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 483
N/A
|
2 517
+1%
|
2 436
-3%
|
2 440
+0%
|
2 335
-4%
|
2 086
-11%
|
1 907
-9%
|
1 664
-13%
|
1 126
-32%
|
1 088
-3%
|
1 121
+3%
|
1 658
+48%
|
1 899
+15%
|
2 279
+20%
|
2 499
+10%
|
2 567
+3%
|
2 630
+2%
|
2 663
+1%
|
2 828
+6%
|
3 241
+15%
|
3 350
+3%
|
3 633
+8%
|
3 806
+5%
|
3 747
-2%
|
4 142
+11%
|
4 245
+2%
|
4 410
+4%
|
4 635
+5%
|
4 783
+3%
|
6 437
+35%
|
6 968
+8%
|
1 511
-78%
|
6 738
+346%
|
5 573
-17%
|
5 391
-3%
|
1 973
-63%
|
5 774
+193%
|
4 757
-18%
|
3 921
-18%
|
2 863
-27%
|
3 404
+19%
|
3 825
+12%
|
4 323
+13%
|
4 720
+9%
|
4 754
+1%
|
4 747
0%
|
4 666
-2%
|
4 566
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 073)
|
(2 113)
|
(2 034)
|
(2 041)
|
(1 936)
|
(1 712)
|
(1 543)
|
(1 307)
|
(861)
|
(830)
|
(863)
|
(1 292)
|
(1 499)
|
(1 826)
|
(2 021)
|
(2 079)
|
(2 136)
|
(2 157)
|
(2 282)
|
(2 627)
|
(2 707)
|
(2 926)
|
(3 053)
|
(2 972)
|
(3 331)
|
(3 448)
|
(3 598)
|
(3 837)
|
(3 954)
|
(5 313)
|
(5 742)
|
(1 337)
|
(5 555)
|
(4 535)
|
(4 312)
|
(1 723)
|
(4 718)
|
(3 973)
|
(3 427)
|
(2 486)
|
(2 881)
|
(3 184)
|
(3 553)
|
(3 867)
|
(3 935)
|
(3 953)
|
(3 873)
|
(3 774)
|
|
| Gross Profit |
410
N/A
|
404
-1%
|
402
0%
|
399
-1%
|
398
0%
|
373
-6%
|
364
-2%
|
357
-2%
|
265
-26%
|
258
-3%
|
258
+0%
|
366
+42%
|
400
+9%
|
452
+13%
|
478
+6%
|
488
+2%
|
495
+1%
|
506
+2%
|
546
+8%
|
614
+12%
|
644
+5%
|
707
+10%
|
753
+6%
|
775
+3%
|
811
+5%
|
797
-2%
|
812
+2%
|
797
-2%
|
830
+4%
|
1 124
+35%
|
1 227
+9%
|
174
-86%
|
1 183
+580%
|
1 038
-12%
|
1 079
+4%
|
250
-77%
|
1 056
+322%
|
784
-26%
|
494
-37%
|
377
-24%
|
523
+39%
|
641
+23%
|
770
+20%
|
853
+11%
|
819
-4%
|
794
-3%
|
793
0%
|
792
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(358)
|
(333)
|
(330)
|
(335)
|
(329)
|
(327)
|
(315)
|
(289)
|
(192)
|
(184)
|
(175)
|
(244)
|
(276)
|
(292)
|
(308)
|
(300)
|
(304)
|
(309)
|
(319)
|
(341)
|
(355)
|
(389)
|
(406)
|
(417)
|
(459)
|
(438)
|
(454)
|
(457)
|
(472)
|
(647)
|
(697)
|
(286)
|
(729)
|
(661)
|
(398)
|
(338)
|
(225)
|
(110)
|
(299)
|
(481)
|
(602)
|
(714)
|
(813)
|
(818)
|
(806)
|
(782)
|
(746)
|
(695)
|
|
| Selling, General & Administrative |
(229)
|
(330)
|
(325)
|
(328)
|
(231)
|
(319)
|
(302)
|
(276)
|
(183)
|
(177)
|
(171)
|
(224)
|
(247)
|
(265)
|
(280)
|
(276)
|
(295)
|
(297)
|
(307)
|
(320)
|
(339)
|
(366)
|
(384)
|
(368)
|
(443)
|
(444)
|
(465)
|
(434)
|
(484)
|
(645)
|
(683)
|
(274)
|
(680)
|
(586)
|
(616)
|
(334)
|
(797)
|
(722)
|
(646)
|
(473)
|
(619)
|
(730)
|
(809)
|
(793)
|
(803)
|
(768)
|
(747)
|
(703)
|
|
| Depreciation & Amortization |
(76)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(53)
|
(3)
|
(6)
|
(7)
|
(22)
|
(9)
|
(13)
|
(13)
|
(10)
|
(7)
|
(4)
|
(2)
|
(29)
|
(27)
|
(28)
|
(11)
|
(9)
|
(12)
|
(13)
|
(6)
|
(16)
|
(22)
|
(22)
|
(9)
|
(16)
|
7
|
10
|
19
|
12
|
(2)
|
(14)
|
4
|
(49)
|
(75)
|
218
|
11
|
572
|
612
|
347
|
17
|
17
|
16
|
(4)
|
4
|
(3)
|
(14)
|
1
|
8
|
|
| Operating Income |
52
N/A
|
72
+39%
|
72
+0%
|
64
-10%
|
69
+7%
|
46
-33%
|
49
+6%
|
69
+39%
|
73
+6%
|
74
+2%
|
83
+12%
|
123
+47%
|
125
+2%
|
161
+29%
|
171
+6%
|
187
+10%
|
191
+2%
|
197
+3%
|
227
+15%
|
274
+21%
|
289
+5%
|
318
+10%
|
347
+9%
|
358
+3%
|
353
-1%
|
359
+2%
|
358
0%
|
341
-5%
|
357
+5%
|
477
+33%
|
530
+11%
|
(112)
N/A
|
454
N/A
|
377
-17%
|
681
+81%
|
(88)
N/A
|
831
N/A
|
674
-19%
|
195
-71%
|
(104)
N/A
|
(79)
+24%
|
(73)
+8%
|
(43)
+41%
|
35
N/A
|
13
-63%
|
12
-8%
|
47
+292%
|
97
+106%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(108)
|
(90)
|
(66)
|
(48)
|
(43)
|
(33)
|
(35)
|
(34)
|
(15)
|
(10)
|
3
|
3
|
2
|
6
|
7
|
7
|
3
|
2
|
(5)
|
(4)
|
(1)
|
(9)
|
(22)
|
(33)
|
(64)
|
(70)
|
(63)
|
(52)
|
(40)
|
(52)
|
(55)
|
(17)
|
(66)
|
(135)
|
(130)
|
30
|
(55)
|
129
|
49
|
(38)
|
8
|
(157)
|
(156)
|
(57)
|
(290)
|
(260)
|
(224)
|
(301)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(0)
|
(0)
|
(13)
|
0
|
0
|
0
|
0
|
321
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(20)
|
|
| Total Other Income |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
2
|
3
|
3
|
(5)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
1
|
0
|
0
|
|
| Pre-Tax Income |
(57)
N/A
|
(18)
+68%
|
6
N/A
|
17
+190%
|
26
+54%
|
14
-47%
|
15
+7%
|
35
+138%
|
58
+66%
|
65
+12%
|
86
+33%
|
107
+25%
|
127
+18%
|
166
+32%
|
178
+7%
|
193
+8%
|
194
+1%
|
198
+2%
|
222
+12%
|
267
+20%
|
287
+7%
|
310
+8%
|
325
+5%
|
318
-2%
|
289
-9%
|
289
0%
|
294
+2%
|
276
-6%
|
317
+15%
|
424
+34%
|
461
+9%
|
(132)
N/A
|
390
N/A
|
245
-37%
|
554
+126%
|
258
-53%
|
778
+202%
|
804
+3%
|
245
-70%
|
(153)
N/A
|
(72)
+53%
|
(231)
-221%
|
(200)
+13%
|
(40)
+80%
|
(277)
-593%
|
(247)
+11%
|
(177)
+28%
|
(224)
-27%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
13
|
7
|
5
|
6
|
(7)
|
(5)
|
(5)
|
(9)
|
(12)
|
(13)
|
(18)
|
(24)
|
(27)
|
(37)
|
(39)
|
(42)
|
(42)
|
(43)
|
(49)
|
(58)
|
(62)
|
(66)
|
(67)
|
(68)
|
(64)
|
(61)
|
(60)
|
(54)
|
(60)
|
(100)
|
(110)
|
22
|
(96)
|
(62)
|
(112)
|
(75)
|
(175)
|
(169)
|
(66)
|
46
|
28
|
42
|
12
|
(50)
|
(33)
|
(33)
|
(28)
|
25
|
|
| Income from Continuing Operations |
(44)
|
(11)
|
11
|
23
|
19
|
9
|
9
|
26
|
46
|
51
|
68
|
84
|
99
|
130
|
139
|
151
|
152
|
156
|
173
|
209
|
225
|
244
|
257
|
251
|
225
|
228
|
235
|
222
|
257
|
324
|
351
|
(110)
|
294
|
183
|
442
|
183
|
603
|
635
|
179
|
(107)
|
(44)
|
(189)
|
(188)
|
(90)
|
(310)
|
(280)
|
(205)
|
(199)
|
|
| Net Income (Common) |
(69)
N/A
|
(48)
+30%
|
(40)
+18%
|
(40)
-1%
|
(31)
+21%
|
(41)
-30%
|
(41)
+0%
|
(24)
+41%
|
8
N/A
|
13
+64%
|
28
+115%
|
31
+10%
|
45
+46%
|
75
+65%
|
83
+11%
|
91
+10%
|
103
+13%
|
107
+3%
|
140
+31%
|
192
+38%
|
210
+10%
|
244
+16%
|
257
+5%
|
251
-3%
|
225
-10%
|
228
+1%
|
235
+3%
|
222
-6%
|
257
+16%
|
323
+26%
|
351
+9%
|
339
-3%
|
402
+19%
|
292
-27%
|
549
+88%
|
440
-20%
|
845
+92%
|
877
+4%
|
422
-52%
|
(107)
N/A
|
(43)
+60%
|
(188)
-337%
|
(187)
+1%
|
(89)
+52%
|
(309)
-247%
|
(279)
+10%
|
(204)
+27%
|
(199)
+2%
|
|
| EPS (Diluted) |
-6.89
N/A
|
-4.83
+30%
|
-3.95
+18%
|
-3.98
-1%
|
-3.13
+21%
|
-4.08
-30%
|
-4.06
+0%
|
-2.39
+41%
|
0.8
N/A
|
1.31
+64%
|
2.82
+115%
|
3.11
+10%
|
4.54
+46%
|
7.49
+65%
|
8.28
+11%
|
8.5
+3%
|
7.13
-16%
|
7.35
+3%
|
9.6
+31%
|
13.22
+38%
|
14.47
+9%
|
16.79
+16%
|
17.71
+5%
|
17.26
-3%
|
15.47
-10%
|
15.68
+1%
|
16.16
+3%
|
15.26
-6%
|
17.71
+16%
|
22.18
+25%
|
24.08
+9%
|
23.32
-3%
|
27.43
+18%
|
20.09
-27%
|
37.77
+88%
|
30.27
-20%
|
58.14
+92%
|
58.51
+1%
|
29.03
-50%
|
-7.36
N/A
|
-2.95
+60%
|
-12.94
-339%
|
-12.87
+1%
|
-6.12
+52%
|
-21.26
-247%
|
-19.2
+10%
|
-14.04
+27%
|
-13.69
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
