Lifco AB (publ)
STO:LIFCO B
Lifco AB (publ)
STO:LIFCO B
Price:
315.4
SEK
0.25%
Market Closed
Market Cap:
kr133.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Lifco AB (publ)
STO:LIFCO B
|
SE |
|
RPM International Inc
NYSE:RPM
|
US |
Income Statement
Earnings Waterfall
Lifco AB (publ)
Lifco AB (publ)
Income Statement
Lifco AB (publ)
Lifco AB (publ)
Currency: SEK
| 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
|
39
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
426
|
0
|
0
|
0
|
516
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 320
N/A
|
6 581
+4%
|
6 802
+3%
|
7 012
+3%
|
7 424
+6%
|
7 681
+3%
|
7 901
+3%
|
8 204
+4%
|
8 455
+3%
|
8 673
+3%
|
8 987
+4%
|
9 359
+4%
|
9 439
+1%
|
9 676
+3%
|
10 030
+4%
|
10 281
+3%
|
10 869
+6%
|
11 291
+4%
|
11 956
+6%
|
12 639
+6%
|
13 134
+4%
|
13 558
+3%
|
13 845
+2%
|
14 129
+2%
|
13 672
-3%
|
13 772
+1%
|
13 782
+0%
|
14 010
+2%
|
15 432
+10%
|
16 279
+5%
|
17 480
+7%
|
18 633
+7%
|
19 640
+5%
|
20 502
+4%
|
21 552
+5%
|
22 489
+4%
|
23 187
+3%
|
24 017
+4%
|
24 454
+2%
|
24 501
+0%
|
25 020
+2%
|
25 452
+2%
|
26 137
+3%
|
27 064
+4%
|
27 282
+1%
|
27 842
+2%
|
28 251
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 986)
|
(4 142)
|
(4 249)
|
(4 362)
|
(4 622)
|
(4 770)
|
(4 865)
|
(5 054)
|
(5 156)
|
(5 248)
|
(5 405)
|
(5 561)
|
(5 578)
|
(5 645)
|
(5 766)
|
(5 898)
|
(6 206)
|
(6 419)
|
(6 838)
|
(7 269)
|
(7 550)
|
(7 815)
|
(8 033)
|
(8 169)
|
(7 974)
|
(8 017)
|
(7 968)
|
(8 078)
|
(8 842)
|
(9 384)
|
(10 150)
|
(10 906)
|
(11 542)
|
(12 009)
|
(12 544)
|
(12 911)
|
(13 170)
|
(13 508)
|
(13 637)
|
(13 631)
|
(13 870)
|
(14 170)
|
(14 548)
|
(15 114)
|
(15 303)
|
(15 616)
|
(15 907)
|
|
| Gross Profit |
2 334
N/A
|
2 439
+4%
|
2 553
+5%
|
2 650
+4%
|
2 802
+6%
|
2 911
+4%
|
3 036
+4%
|
3 150
+4%
|
3 299
+5%
|
3 425
+4%
|
3 582
+5%
|
3 798
+6%
|
3 861
+2%
|
4 031
+4%
|
4 264
+6%
|
4 383
+3%
|
4 663
+6%
|
4 872
+4%
|
5 118
+5%
|
5 370
+5%
|
5 584
+4%
|
5 743
+3%
|
5 812
+1%
|
5 960
+3%
|
5 698
-4%
|
5 755
+1%
|
5 814
+1%
|
5 932
+2%
|
6 590
+11%
|
6 895
+5%
|
7 330
+6%
|
7 727
+5%
|
8 098
+5%
|
8 493
+5%
|
9 008
+6%
|
9 578
+6%
|
10 017
+5%
|
10 509
+5%
|
10 817
+3%
|
10 870
+0%
|
11 150
+3%
|
11 282
+1%
|
11 589
+3%
|
11 950
+3%
|
11 979
+0%
|
12 226
+2%
|
12 344
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 575)
|
(1 630)
|
(1 637)
|
(1 725)
|
(1 783)
|
(1 844)
|
(1 929)
|
(2 013)
|
(2 107)
|
(2 216)
|
(2 330)
|
(2 456)
|
(2 519)
|
(2 626)
|
(2 745)
|
(2 847)
|
(3 017)
|
(3 123)
|
(3 216)
|
(3 382)
|
(3 522)
|
(3 639)
|
(3 753)
|
(3 791)
|
(3 627)
|
(3 586)
|
(3 524)
|
(3 502)
|
(3 728)
|
(3 898)
|
(4 147)
|
(4 380)
|
(4 590)
|
(4 776)
|
(5 019)
|
(5 309)
|
(5 525)
|
(5 815)
|
(6 012)
|
(6 159)
|
(6 348)
|
(6 459)
|
(6 655)
|
(6 822)
|
(6 925)
|
(7 068)
|
(7 170)
|
|
| Selling, General & Administrative |
(1 495)
|
(1 551)
|
(1 486)
|
(1 650)
|
(1 707)
|
(1 759)
|
(1 720)
|
(1 921)
|
(2 008)
|
(2 113)
|
(2 068)
|
(2 351)
|
(2 412)
|
(2 507)
|
(2 365)
|
(2 707)
|
(2 858)
|
(2 959)
|
(2 733)
|
(3 214)
|
(3 316)
|
(3 431)
|
(2 981)
|
(3 595)
|
(3 492)
|
(3 452)
|
(2 750)
|
(3 350)
|
(3 555)
|
(3 722)
|
(3 210)
|
(4 221)
|
(4 442)
|
(4 642)
|
(3 884)
|
(5 165)
|
(5 390)
|
(5 677)
|
(4 553)
|
(5 997)
|
(6 162)
|
(6 263)
|
(4 965)
|
(6 584)
|
(6 707)
|
(6 846)
|
(5 371)
|
|
| Research & Development |
(52)
|
(53)
|
(53)
|
(55)
|
(59)
|
(65)
|
(71)
|
(78)
|
(84)
|
(85)
|
(83)
|
(90)
|
(93)
|
(97)
|
(102)
|
(118)
|
(132)
|
(146)
|
(140)
|
(147)
|
(152)
|
(152)
|
(166)
|
(158)
|
(141)
|
(135)
|
(120)
|
(128)
|
(137)
|
(136)
|
(139)
|
(145)
|
(149)
|
(154)
|
(160)
|
(170)
|
(174)
|
(181)
|
(193)
|
(206)
|
(227)
|
(235)
|
(247)
|
(266)
|
(258)
|
(267)
|
(244)
|
|
| Depreciation & Amortization |
0
|
0
|
(80)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
(321)
|
0
|
0
|
0
|
(552)
|
0
|
0
|
0
|
(642)
|
0
|
0
|
0
|
(786)
|
0
|
0
|
0
|
(990)
|
0
|
0
|
0
|
(1 295)
|
0
|
0
|
0
|
(1 486)
|
0
|
0
|
0
|
(1 652)
|
|
| Other Operating Expenses |
(28)
|
(26)
|
(18)
|
(20)
|
(17)
|
(20)
|
(26)
|
(14)
|
(15)
|
(18)
|
1
|
(15)
|
(14)
|
(22)
|
(20)
|
(22)
|
(27)
|
(18)
|
(22)
|
(21)
|
(54)
|
(56)
|
(54)
|
(38)
|
6
|
1
|
(12)
|
(24)
|
(36)
|
(40)
|
(12)
|
(14)
|
1
|
20
|
15
|
26
|
39
|
43
|
29
|
44
|
41
|
39
|
43
|
28
|
40
|
45
|
97
|
|
| Operating Income |
759
N/A
|
809
+7%
|
916
+13%
|
925
+1%
|
1 019
+10%
|
1 067
+5%
|
1 107
+4%
|
1 137
+3%
|
1 192
+5%
|
1 209
+1%
|
1 252
+4%
|
1 342
+7%
|
1 342
N/A
|
1 405
+5%
|
1 519
+8%
|
1 536
+1%
|
1 646
+7%
|
1 749
+6%
|
1 902
+9%
|
1 988
+5%
|
2 062
+4%
|
2 104
+2%
|
2 059
-2%
|
2 169
+5%
|
2 071
-5%
|
2 169
+5%
|
2 290
+6%
|
2 430
+6%
|
2 862
+18%
|
2 997
+5%
|
3 183
+6%
|
3 347
+5%
|
3 508
+5%
|
3 717
+6%
|
3 989
+7%
|
4 269
+7%
|
4 492
+5%
|
4 694
+4%
|
4 805
+2%
|
4 711
-2%
|
4 802
+2%
|
4 823
+0%
|
4 934
+2%
|
5 128
+4%
|
5 054
-1%
|
5 158
+2%
|
5 174
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(54)
|
(55)
|
(41)
|
(28)
|
(27)
|
(25)
|
(22)
|
(34)
|
(34)
|
(31)
|
(35)
|
(33)
|
(36)
|
(44)
|
(44)
|
(50)
|
(48)
|
(47)
|
(41)
|
(44)
|
(53)
|
(58)
|
(58)
|
(56)
|
(59)
|
(60)
|
(58)
|
(70)
|
(68)
|
(70)
|
(68)
|
(74)
|
(76)
|
(82)
|
(109)
|
(159)
|
(223)
|
(307)
|
(371)
|
(418)
|
(459)
|
(473)
|
(438)
|
(442)
|
(418)
|
(407)
|
(409)
|
|
| Non-Reccuring Items |
0
|
(14)
|
(110)
|
(110)
|
(110)
|
(96)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(12)
|
(16)
|
(21)
|
(25)
|
(32)
|
(39)
|
(42)
|
(33)
|
(31)
|
(31)
|
(36)
|
(49)
|
(59)
|
(50)
|
(52)
|
(36)
|
(28)
|
(37)
|
(38)
|
(40)
|
(43)
|
(55)
|
(4)
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(8)
|
1
|
0
|
0
|
(4)
|
0
|
0
|
2
|
(5)
|
|
| Pre-Tax Income |
705
N/A
|
740
+5%
|
763
+3%
|
787
+3%
|
882
+12%
|
946
+7%
|
1 082
+14%
|
1 102
+2%
|
1 157
+5%
|
1 177
+2%
|
1 219
+4%
|
1 309
+7%
|
1 306
0%
|
1 361
+4%
|
1 473
+8%
|
1 486
+1%
|
1 598
+8%
|
1 702
+7%
|
1 858
+9%
|
1 944
+5%
|
2 009
+3%
|
2 046
+2%
|
1 996
-2%
|
2 104
+5%
|
2 000
-5%
|
2 093
+5%
|
2 207
+5%
|
2 335
+6%
|
2 762
+18%
|
2 888
+5%
|
3 070
+6%
|
3 240
+6%
|
3 401
+5%
|
3 604
+6%
|
3 842
+7%
|
4 061
+6%
|
4 210
+4%
|
4 337
+3%
|
4 374
+1%
|
4 258
-3%
|
4 316
+1%
|
4 314
0%
|
4 454
+3%
|
4 647
+4%
|
4 594
-1%
|
4 698
+2%
|
4 756
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(214)
|
(175)
|
(193)
|
(199)
|
(228)
|
(247)
|
(257)
|
(260)
|
(270)
|
(272)
|
(292)
|
(314)
|
(314)
|
(323)
|
(366)
|
(370)
|
(375)
|
(406)
|
(438)
|
(457)
|
(498)
|
(507)
|
(468)
|
(497)
|
(469)
|
(492)
|
(522)
|
(554)
|
(660)
|
(693)
|
(641)
|
(684)
|
(724)
|
(774)
|
(1 014)
|
(1 068)
|
(1 118)
|
(1 162)
|
(1 051)
|
(1 027)
|
(1 041)
|
(1 036)
|
(1 105)
|
(1 154)
|
(1 135)
|
(1 096)
|
(1 087)
|
|
| Income from Continuing Operations |
491
|
565
|
570
|
588
|
654
|
699
|
825
|
842
|
887
|
905
|
927
|
995
|
992
|
1 038
|
1 107
|
1 116
|
1 223
|
1 296
|
1 420
|
1 487
|
1 511
|
1 539
|
1 528
|
1 607
|
1 531
|
1 601
|
1 685
|
1 781
|
2 102
|
2 195
|
2 429
|
2 556
|
2 677
|
2 830
|
2 828
|
2 993
|
3 092
|
3 175
|
3 323
|
3 231
|
3 275
|
3 278
|
3 349
|
3 493
|
3 459
|
3 602
|
3 669
|
|
| Income to Minority Interest |
(14)
|
(12)
|
(10)
|
(9)
|
(11)
|
(16)
|
(15)
|
(17)
|
(18)
|
(17)
|
(19)
|
(19)
|
(20)
|
(20)
|
(23)
|
(24)
|
(24)
|
(28)
|
(31)
|
(35)
|
(34)
|
(28)
|
(23)
|
(19)
|
(19)
|
(22)
|
(20)
|
(25)
|
(25)
|
(29)
|
(39)
|
(40)
|
(48)
|
(51)
|
(44)
|
(46)
|
(47)
|
(44)
|
(49)
|
(49)
|
(48)
|
(51)
|
(49)
|
(47)
|
(43)
|
(37)
|
(36)
|
|
| Net Income (Common) |
480
N/A
|
555
+16%
|
560
+1%
|
580
+4%
|
644
+11%
|
684
+6%
|
810
+18%
|
825
+2%
|
869
+5%
|
888
+2%
|
908
+2%
|
976
+7%
|
972
0%
|
1 018
+5%
|
1 084
+6%
|
1 092
+1%
|
1 199
+10%
|
1 268
+6%
|
1 389
+10%
|
1 452
+5%
|
1 477
+2%
|
1 511
+2%
|
1 505
0%
|
1 588
+6%
|
1 512
-5%
|
1 579
+4%
|
1 665
+5%
|
1 756
+5%
|
2 077
+18%
|
2 166
+4%
|
2 390
+10%
|
2 516
+5%
|
2 629
+4%
|
2 779
+6%
|
2 784
+0%
|
2 947
+6%
|
3 045
+3%
|
3 131
+3%
|
3 274
+5%
|
3 181
-3%
|
3 226
+1%
|
3 226
N/A
|
3 301
+2%
|
3 445
+4%
|
3 414
-1%
|
3 563
+4%
|
3 633
+2%
|
|
| EPS (Diluted) |
1.06
N/A
|
1.22
+15%
|
1.23
+1%
|
1.27
+3%
|
1.41
+11%
|
1.5
+6%
|
1.78
+19%
|
1.82
+2%
|
1.92
+5%
|
1.96
+2%
|
2
+2%
|
2.14
+7%
|
2.13
0%
|
2.24
+5%
|
2.39
+7%
|
2.41
+1%
|
2.64
+10%
|
2.79
+6%
|
3.06
+10%
|
3.19
+4%
|
3.25
+2%
|
3.32
+2%
|
3.31
0%
|
3.49
+5%
|
3.32
-5%
|
3.47
+5%
|
3.67
+6%
|
3.87
+5%
|
4.54
+17%
|
4.77
+5%
|
5.26
+10%
|
5.53
+5%
|
5.78
+5%
|
6.17
+7%
|
6.13
-1%
|
6.49
+6%
|
6.71
+3%
|
6.88
+3%
|
7.21
+5%
|
7.01
-3%
|
7.11
+1%
|
7.12
+0%
|
7.27
+2%
|
7.58
+4%
|
7.51
-1%
|
7.83
+4%
|
8
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
