Hanza AB
STO:HANZA
Income Statement
Earnings Waterfall
Hanza AB
Revenue
|
4.1B
SEK
|
Cost of Revenue
|
-2.8B
SEK
|
Gross Profit
|
1.4B
SEK
|
Operating Expenses
|
-1B
SEK
|
Operating Income
|
318m
SEK
|
Other Expenses
|
-104m
SEK
|
Net Income
|
214m
SEK
|
Income Statement
Hanza 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 |
1 035
N/A
|
1 039
+0%
|
1 008
-3%
|
986
-2%
|
985
0%
|
1 000
+2%
|
1 044
+4%
|
1 113
+7%
|
1 206
+8%
|
1 279
+6%
|
1 321
+3%
|
1 308
-1%
|
1 306
0%
|
1 317
+1%
|
1 342
+2%
|
1 371
+2%
|
1 400
+2%
|
1 488
+6%
|
1 629
+9%
|
1 736
+7%
|
1 811
+4%
|
1 870
+3%
|
1 868
0%
|
1 953
+5%
|
2 068
+6%
|
2 169
+5%
|
2 222
+2%
|
2 209
-1%
|
2 155
-2%
|
2 123
-1%
|
2 198
+4%
|
2 292
+4%
|
2 515
+10%
|
2 772
+10%
|
3 024
+9%
|
3 265
+8%
|
3 549
+9%
|
3 790
+7%
|
3 972
+5%
|
4 089
+3%
|
4 143
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(634)
|
(638)
|
(617)
|
(604)
|
(596)
|
(600)
|
(628)
|
(662)
|
(711)
|
(740)
|
(745)
|
(728)
|
(915)
|
(733)
|
(761)
|
(783)
|
(998)
|
(844)
|
(909)
|
(960)
|
(1 254)
|
(1 040)
|
(1 037)
|
(1 079)
|
(1 384)
|
(1 169)
|
(1 211)
|
(1 223)
|
(1 464)
|
(1 186)
|
(1 201)
|
(1 303)
|
(1 663)
|
(1 783)
|
(2 054)
|
(2 255)
|
(2 471)
|
(2 641)
|
(2 744)
|
(2 767)
|
(2 785)
|
|
Gross Profit |
402
N/A
|
401
0%
|
391
-2%
|
383
-2%
|
389
+2%
|
400
+3%
|
416
+4%
|
451
+9%
|
495
+10%
|
539
+9%
|
575
+7%
|
581
+1%
|
391
-33%
|
584
+49%
|
582
0%
|
588
+1%
|
402
-32%
|
644
+60%
|
719
+12%
|
776
+8%
|
557
-28%
|
829
+49%
|
832
+0%
|
874
+5%
|
684
-22%
|
1 000
+46%
|
1 011
+1%
|
986
-2%
|
691
-30%
|
937
+36%
|
998
+6%
|
989
-1%
|
852
-14%
|
989
+16%
|
970
-2%
|
1 009
+4%
|
1 078
+7%
|
1 149
+7%
|
1 228
+7%
|
1 322
+8%
|
1 358
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(407)
|
(401)
|
(401)
|
(400)
|
(413)
|
(428)
|
(437)
|
(416)
|
(494)
|
(478)
|
(510)
|
(565)
|
(377)
|
(573)
|
(565)
|
(567)
|
(374)
|
(606)
|
(672)
|
(719)
|
(504)
|
(781)
|
(786)
|
(831)
|
(626)
|
(942)
|
(988)
|
(961)
|
(652)
|
(906)
|
(914)
|
(889)
|
(728)
|
(848)
|
(812)
|
(835)
|
(889)
|
(909)
|
(953)
|
(1 008)
|
(1 040)
|
|
Selling, General & Administrative |
(229)
|
(230)
|
(230)
|
(235)
|
(245)
|
(257)
|
(264)
|
(277)
|
(297)
|
(311)
|
(327)
|
(334)
|
(333)
|
(335)
|
(334)
|
(333)
|
(332)
|
(366)
|
(407)
|
(438)
|
(446)
|
(457)
|
(458)
|
(481)
|
(534)
|
(569)
|
(596)
|
(587)
|
(560)
|
(551)
|
(565)
|
(591)
|
(634)
|
(681)
|
(709)
|
(740)
|
(771)
|
(808)
|
(851)
|
(886)
|
(904)
|
|
Depreciation & Amortization |
(32)
|
(32)
|
(32)
|
(32)
|
(34)
|
(32)
|
(32)
|
(35)
|
(40)
|
(44)
|
(48)
|
(49)
|
(48)
|
(47)
|
(46)
|
(46)
|
(43)
|
(45)
|
(50)
|
(55)
|
(59)
|
(67)
|
(73)
|
(79)
|
(92)
|
(95)
|
(110)
|
(111)
|
(97)
|
(106)
|
(98)
|
(101)
|
(105)
|
(110)
|
(113)
|
(117)
|
(122)
|
(126)
|
(129)
|
(133)
|
(137)
|
|
Other Operating Expenses |
(146)
|
(139)
|
(139)
|
(133)
|
(133)
|
(139)
|
(140)
|
(104)
|
(158)
|
(124)
|
(135)
|
(182)
|
3
|
(191)
|
(185)
|
(188)
|
1
|
(195)
|
(215)
|
(226)
|
1
|
(257)
|
(255)
|
(271)
|
1
|
(278)
|
(283)
|
(264)
|
5
|
(248)
|
(251)
|
(198)
|
11
|
(57)
|
10
|
22
|
4
|
23
|
27
|
11
|
1
|
|
Operating Income |
(5)
N/A
|
(0)
+96%
|
(10)
-4 700%
|
(17)
-75%
|
(24)
-41%
|
(28)
-19%
|
(21)
+24%
|
36
N/A
|
1
-98%
|
61
+8 614%
|
66
+8%
|
15
-77%
|
14
-6%
|
12
-19%
|
16
+41%
|
21
+27%
|
28
+32%
|
38
+37%
|
48
+26%
|
56
+18%
|
53
-7%
|
49
-8%
|
46
-6%
|
43
-5%
|
58
+35%
|
57
-2%
|
23
-60%
|
25
+9%
|
39
+57%
|
32
-19%
|
84
+166%
|
100
+19%
|
125
+25%
|
141
+13%
|
158
+12%
|
175
+11%
|
189
+8%
|
240
+27%
|
275
+15%
|
314
+14%
|
318
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(17)
|
(10)
|
(13)
|
(11)
|
(13)
|
(17)
|
(17)
|
(14)
|
(15)
|
(14)
|
(12)
|
(15)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(14)
|
(16)
|
(20)
|
(16)
|
(15)
|
(17)
|
(19)
|
(20)
|
(18)
|
(17)
|
(17)
|
(19)
|
(20)
|
(21)
|
(24)
|
(26)
|
(35)
|
(40)
|
(41)
|
(41)
|
(43)
|
(52)
|
(84)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
4
|
10
|
10
|
11
|
10
|
8
|
7
|
8
|
6
|
2
|
3
|
1
|
2
|
2
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(7)
|
4
|
5
|
7
|
6
|
6
|
7
|
0
|
4
|
0
|
0
|
0
|
9
|
|
Total Other Income |
(1)
|
(1)
|
0
|
0
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(15)
|
4
|
|
Pre-Tax Income |
(22)
N/A
|
(17)
+23%
|
(20)
-16%
|
(30)
-52%
|
(37)
-24%
|
(41)
-11%
|
(38)
+7%
|
16
N/A
|
34
+110%
|
45
+32%
|
53
+17%
|
6
-89%
|
4
-41%
|
2
-43%
|
7
+240%
|
13
+94%
|
19
+47%
|
25
+31%
|
30
+20%
|
38
+25%
|
29
-23%
|
30
+2%
|
28
-8%
|
21
-22%
|
32
+51%
|
30
-6%
|
(2)
N/A
|
1
N/A
|
9
+585%
|
11
+26%
|
62
+455%
|
79
+27%
|
100
+27%
|
113
+14%
|
123
+8%
|
127
+3%
|
143
+13%
|
188
+31%
|
220
+17%
|
248
+13%
|
247
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(1)
|
(0)
|
3
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(13)
|
(9)
|
(10)
|
(5)
|
(2)
|
(10)
|
(10)
|
(15)
|
(19)
|
(20)
|
(23)
|
(22)
|
(20)
|
(22)
|
(27)
|
(35)
|
(40)
|
(33)
|
|
Income from Continuing Operations |
(24)
|
(18)
|
(20)
|
(30)
|
(34)
|
(37)
|
(34)
|
20
|
38
|
48
|
55
|
7
|
2
|
(0)
|
5
|
11
|
16
|
22
|
25
|
32
|
21
|
21
|
18
|
8
|
24
|
21
|
(7)
|
(1)
|
(1)
|
1
|
47
|
60
|
80
|
90
|
101
|
107
|
121
|
161
|
185
|
208
|
214
|
|
Net Income (Common) |
(24)
N/A
|
(18)
+22%
|
(20)
-10%
|
(30)
-48%
|
(34)
-13%
|
(37)
-11%
|
(34)
+9%
|
20
N/A
|
38
+85%
|
48
+27%
|
55
+14%
|
7
-86%
|
2
-74%
|
(0)
N/A
|
5
N/A
|
11
+133%
|
16
+56%
|
22
+34%
|
25
+14%
|
32
+28%
|
21
-35%
|
21
+1%
|
18
-14%
|
8
-54%
|
24
+181%
|
21
-11%
|
(7)
N/A
|
(1)
+84%
|
(1)
-27%
|
1
N/A
|
38
+2 808%
|
51
+35%
|
80
+57%
|
90
+13%
|
101
+11%
|
107
+6%
|
121
+13%
|
161
+33%
|
185
+15%
|
208
+12%
|
214
+3%
|
|
EPS (Diluted) |
-3.45
N/A
|
-2.34
+32%
|
-2.62
-12%
|
-3.59
-37%
|
-4.15
-16%
|
-4.22
-2%
|
-3.72
+12%
|
1.52
N/A
|
2.93
+93%
|
2.1
-28%
|
2.4
+14%
|
0.33
-86%
|
0.08
-76%
|
-0.02
N/A
|
0.18
N/A
|
0.42
+133%
|
0.68
+62%
|
0.9
+32%
|
0.84
-7%
|
1.08
+29%
|
0.74
-31%
|
0.71
-4%
|
0.59
-17%
|
0.25
-58%
|
0.73
+192%
|
0.61
-16%
|
-0.2
N/A
|
-0.03
+85%
|
-0.04
-33%
|
0.04
N/A
|
1.05
+2 525%
|
1.42
+35%
|
2.25
+58%
|
2.5
+11%
|
2.77
+11%
|
2.94
+6%
|
3.29
+12%
|
4.03
+22%
|
4.61
+14%
|
5.14
+11%
|
5.31
+3%
|