Knowit AB (publ)
STO:KNOW
Income Statement
Earnings Waterfall
Knowit AB (publ)
Revenue
|
7.1B
SEK
|
Operating Expenses
|
-6.8B
SEK
|
Operating Income
|
325.2m
SEK
|
Other Expenses
|
-85.6m
SEK
|
Net Income
|
239.6m
SEK
|
Income Statement
Knowit AB (publ)
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 |
1 973
N/A
|
1 998
+1%
|
2 000
+0%
|
2 022
+1%
|
2 031
+0%
|
2 072
+2%
|
2 131
+3%
|
2 156
+1%
|
2 206
+2%
|
2 228
+1%
|
2 289
+3%
|
2 335
+2%
|
2 426
+4%
|
2 535
+4%
|
2 572
+1%
|
2 649
+3%
|
2 734
+3%
|
2 790
+2%
|
2 917
+5%
|
3 001
+3%
|
3 083
+3%
|
3 196
+4%
|
3 243
+1%
|
3 291
+1%
|
3 335
+1%
|
3 398
+2%
|
3 411
+0%
|
3 364
-1%
|
3 379
+0%
|
3 454
+2%
|
3 630
+5%
|
4 160
+15%
|
4 812
+16%
|
5 496
+14%
|
6 107
+11%
|
6 437
+5%
|
6 834
+6%
|
7 109
+4%
|
7 223
+2%
|
7 246
+0%
|
7 097
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(431)
|
0
|
0
|
0
|
(517)
|
0
|
0
|
0
|
(591)
|
0
|
0
|
0
|
(674)
|
0
|
0
|
0
|
(739)
|
0
|
0
|
0
|
(729)
|
0
|
0
|
0
|
(806)
|
0
|
0
|
0
|
(1 287)
|
0
|
0
|
0
|
(2 125)
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 600
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 689
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 836
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 060
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 344
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 607
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 574
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 525
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 709
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 880)
|
(1 897)
|
(1 904)
|
(1 923)
|
(1 502)
|
(1 965)
|
(2 013)
|
(2 034)
|
(1 578)
|
(2 100)
|
(2 135)
|
(2 169)
|
(1 635)
|
(2 291)
|
(2 324)
|
(2 387)
|
(1 785)
|
(2 510)
|
(2 620)
|
(2 697)
|
(2 035)
|
(2 873)
|
(2 927)
|
(2 975)
|
(2 294)
|
(3 091)
|
(3 097)
|
(3 049)
|
(2 252)
|
(3 128)
|
(3 309)
|
(3 824)
|
(3 162)
|
(5 068)
|
(5 640)
|
(5 989)
|
(4 262)
|
(6 668)
|
(6 853)
|
(6 895)
|
(6 772)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(1 467)
|
0
|
0
|
0
|
(1 538)
|
0
|
0
|
0
|
(1 613)
|
0
|
0
|
0
|
(1 767)
|
0
|
0
|
0
|
(2 017)
|
0
|
0
|
0
|
(2 215)
|
0
|
0
|
0
|
(2 166)
|
0
|
0
|
0
|
(2 963)
|
0
|
0
|
0
|
(3 963)
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(33)
|
(33)
|
(34)
|
(35)
|
(36)
|
(48)
|
(47)
|
(44)
|
(40)
|
(26)
|
(25)
|
(25)
|
(22)
|
(21)
|
(18)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(33)
|
(48)
|
(64)
|
(79)
|
(81)
|
(82)
|
(83)
|
(86)
|
(94)
|
(103)
|
(145)
|
(199)
|
(236)
|
(273)
|
(286)
|
(298)
|
(321)
|
(342)
|
(353)
|
(349)
|
|
Other Operating Expenses |
(1 847)
|
(1 863)
|
(1 870)
|
(1 888)
|
0
|
(1 917)
|
(1 966)
|
(1 990)
|
0
|
(2 075)
|
(2 111)
|
(2 145)
|
0
|
(2 271)
|
(2 306)
|
(2 371)
|
0
|
(2 493)
|
(2 603)
|
(2 680)
|
0
|
(2 840)
|
(2 880)
|
(2 911)
|
0
|
(3 010)
|
(3 015)
|
(2 966)
|
0
|
(3 034)
|
(3 206)
|
(3 679)
|
0
|
(4 832)
|
(5 367)
|
(5 703)
|
0
|
(6 348)
|
(6 511)
|
(6 543)
|
(6 423)
|
|
Operating Income |
93
N/A
|
101
+9%
|
96
-6%
|
99
+4%
|
98
-2%
|
107
+10%
|
118
+11%
|
122
+3%
|
111
-9%
|
128
+16%
|
154
+20%
|
166
+8%
|
201
+21%
|
244
+22%
|
248
+2%
|
263
+6%
|
275
+5%
|
280
+2%
|
297
+6%
|
303
+2%
|
309
+2%
|
323
+5%
|
316
-2%
|
316
0%
|
312
-1%
|
307
-2%
|
314
+2%
|
314
+0%
|
321
+2%
|
326
+2%
|
321
-2%
|
335
+4%
|
363
+8%
|
428
+18%
|
467
+9%
|
448
-4%
|
447
0%
|
441
-1%
|
370
-16%
|
351
-5%
|
325
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(19)
|
(21)
|
(23)
|
(6)
|
(17)
|
(10)
|
(8)
|
0
|
(10)
|
(16)
|
(18)
|
(3)
|
(6)
|
(4)
|
(3)
|
(1)
|
(7)
|
(7)
|
(10)
|
9
|
21
|
11
|
17
|
11
|
(11)
|
(4)
|
(10)
|
11
|
4
|
57
|
48
|
59
|
20
|
(29)
|
6
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
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)
|
(15)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
87
N/A
|
96
+11%
|
89
-7%
|
94
+5%
|
83
-12%
|
88
+7%
|
98
+11%
|
99
+2%
|
116
+17%
|
111
-4%
|
143
+29%
|
158
+10%
|
192
+21%
|
234
+22%
|
233
0%
|
245
+5%
|
267
+9%
|
274
+3%
|
293
+7%
|
300
+2%
|
304
+1%
|
316
+4%
|
309
-2%
|
306
-1%
|
313
+2%
|
328
+5%
|
325
-1%
|
331
+2%
|
332
+0%
|
315
-5%
|
317
+0%
|
325
+3%
|
370
+14%
|
432
+17%
|
525
+21%
|
496
-6%
|
484
-2%
|
460
-5%
|
340
-26%
|
342
+0%
|
304
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(35)
|
(32)
|
(34)
|
(23)
|
(24)
|
(24)
|
(22)
|
(24)
|
(23)
|
(28)
|
(33)
|
(47)
|
(54)
|
(56)
|
(59)
|
(64)
|
(68)
|
(75)
|
(75)
|
(72)
|
(73)
|
(70)
|
(70)
|
(71)
|
(75)
|
(76)
|
(76)
|
(74)
|
(73)
|
(74)
|
(76)
|
(75)
|
(88)
|
(93)
|
(97)
|
(91)
|
(86)
|
(76)
|
(72)
|
(62)
|
|
Income from Continuing Operations |
54
|
61
|
57
|
60
|
59
|
64
|
74
|
77
|
92
|
89
|
116
|
125
|
144
|
180
|
177
|
186
|
202
|
206
|
219
|
226
|
232
|
243
|
239
|
236
|
242
|
253
|
248
|
255
|
258
|
243
|
243
|
249
|
295
|
344
|
431
|
399
|
392
|
375
|
264
|
269
|
242
|
|
Income to Minority Interest |
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(8)
|
(9)
|
(10)
|
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(9)
|
(8)
|
(7)
|
(4)
|
(3)
|
(2)
|
(4)
|
(7)
|
(9)
|
(8)
|
(2)
|
(2)
|
|
Net Income (Common) |
50
N/A
|
57
+12%
|
52
-8%
|
52
+0%
|
51
-2%
|
57
+11%
|
67
+18%
|
72
+7%
|
84
+18%
|
79
-6%
|
106
+34%
|
117
+10%
|
138
+19%
|
173
+25%
|
170
-2%
|
179
+6%
|
194
+8%
|
197
+2%
|
209
+6%
|
217
+3%
|
223
+3%
|
234
+5%
|
229
-2%
|
227
-1%
|
232
+2%
|
243
+5%
|
238
-2%
|
245
+3%
|
250
+2%
|
243
-3%
|
166
-32%
|
173
+5%
|
290
+68%
|
341
+17%
|
429
+26%
|
395
-8%
|
385
-3%
|
366
-5%
|
256
-30%
|
267
+4%
|
240
-10%
|
|
EPS (Diluted) |
2.87
N/A
|
3.22
+12%
|
2.9
-10%
|
2.84
-2%
|
2.83
0%
|
3.11
+10%
|
3.65
+17%
|
3.9
+7%
|
4.58
+17%
|
4.31
-6%
|
5.69
+32%
|
6.17
+8%
|
7.39
+20%
|
9.16
+24%
|
8.94
-2%
|
9.39
+5%
|
10.22
+9%
|
10.34
+1%
|
10.9
+5%
|
11.3
+4%
|
11.62
+3%
|
12.15
+5%
|
11.91
-2%
|
11.8
-1%
|
12.06
+2%
|
12.61
+5%
|
12.37
-2%
|
12.72
+3%
|
12.71
0%
|
12.21
-4%
|
8.27
-32%
|
6.32
-24%
|
12.26
+94%
|
12.42
+1%
|
15.64
+26%
|
14.4
-8%
|
14.05
-2%
|
13.35
-5%
|
9.35
-30%
|
9.73
+4%
|
8.74
-10%
|