Micro Systemation AB (publ)
STO:MSAB B
Income Statement
Earnings Waterfall
Micro Systemation AB (publ)
Revenue
|
422.3m
SEK
|
Cost of Revenue
|
-40.6m
SEK
|
Gross Profit
|
381.7m
SEK
|
Operating Expenses
|
-357.8m
SEK
|
Operating Income
|
24m
SEK
|
Other Expenses
|
-8.3m
SEK
|
Net Income
|
15.7m
SEK
|
Income Statement
Micro Systemation AB (publ)
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||
Revenue |
308
N/A
|
327
+6%
|
327
N/A
|
310
-5%
|
314
+1%
|
295
-6%
|
291
-1%
|
333
+14%
|
338
+2%
|
361
+7%
|
365
+1%
|
363
-1%
|
375
+3%
|
392
+5%
|
407
+4%
|
417
+3%
|
422
+1%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(29)
|
(33)
|
(31)
|
(28)
|
(28)
|
(26)
|
(25)
|
(41)
|
(43)
|
(46)
|
(56)
|
(57)
|
(55)
|
(63)
|
(54)
|
(40)
|
(41)
|
|
Gross Profit |
279
N/A
|
294
+6%
|
296
+1%
|
282
-5%
|
286
+2%
|
269
-6%
|
266
-1%
|
292
+10%
|
295
+1%
|
315
+7%
|
309
-2%
|
306
-1%
|
320
+5%
|
330
+3%
|
353
+7%
|
377
+7%
|
382
+1%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(276)
|
(268)
|
(260)
|
(253)
|
(243)
|
(240)
|
(242)
|
(248)
|
(257)
|
(272)
|
(282)
|
(287)
|
(293)
|
(302)
|
(309)
|
(336)
|
(358)
|
|
Selling, General & Administrative |
(194)
|
(194)
|
(193)
|
(191)
|
(187)
|
(184)
|
(182)
|
(184)
|
(188)
|
(195)
|
(202)
|
(204)
|
(210)
|
(219)
|
(223)
|
(245)
|
(266)
|
|
Depreciation & Amortization |
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
|
Other Operating Expenses |
(70)
|
(61)
|
(55)
|
(50)
|
(43)
|
(44)
|
(48)
|
(51)
|
(56)
|
(65)
|
(66)
|
(70)
|
(69)
|
(69)
|
(71)
|
(76)
|
(76)
|
|
Operating Income |
3
N/A
|
27
+702%
|
36
+35%
|
29
-21%
|
44
+52%
|
30
-32%
|
24
-18%
|
44
+84%
|
38
-14%
|
43
+12%
|
27
-36%
|
19
-31%
|
27
+45%
|
27
N/A
|
44
+60%
|
41
-6%
|
24
-41%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
0
|
(2)
|
(3)
|
(6)
|
(5)
|
(6)
|
(4)
|
(0)
|
(1)
|
2
|
3
|
3
|
1
|
1
|
1
|
(2)
|
(1)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
4
N/A
|
25
+604%
|
33
+32%
|
22
-33%
|
39
+73%
|
24
-39%
|
20
-16%
|
44
+124%
|
37
-15%
|
45
+20%
|
30
-33%
|
21
-29%
|
29
+33%
|
28
-1%
|
44
+56%
|
39
-13%
|
23
-41%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(9)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(9)
|
(7)
|
(4)
|
(6)
|
(6)
|
(9)
|
(9)
|
(7)
|
|
Income from Continuing Operations |
1
|
22
|
25
|
16
|
31
|
16
|
13
|
35
|
28
|
35
|
23
|
17
|
22
|
23
|
36
|
30
|
16
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
22
+1 938%
|
25
+10%
|
16
-34%
|
31
+93%
|
11
-63%
|
9
-24%
|
35
+302%
|
30
-15%
|
35
+19%
|
24
-33%
|
17
-27%
|
22
+31%
|
23
+1%
|
35
+56%
|
30
-15%
|
16
-48%
|
|
EPS (Diluted) |
0.06
N/A
|
1.21
+1 917%
|
1.33
+10%
|
0.88
-34%
|
1.69
+92%
|
0.61
-64%
|
0.46
-25%
|
1.89
+311%
|
1.48
-22%
|
1.96
+32%
|
1.28
-35%
|
0.93
-27%
|
1.22
+31%
|
1.24
+2%
|
1.92
+55%
|
1.62
-16%
|
0.86
-47%
|