Watchlist Manager

Watchlist

Price: 1.9 SEK 2.15% Market Closed

Market Cap: kr2.9B

	Nobia AB STO:NOBI	SE

Income Statement

Currency: SEK

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	129	0	0	0	80	0	0	0	103	0	0	0	121	0	0	0	133	0	0	0	127	0	0	0	0	0	0	0	116	0	0	0	90	0	0	0	66	0	0	0	63	0	0	0	57	0	0	0	0	0	0	0	25	0	0	0	24	0	0	0	9	0	0	0	14	14	29	0	73	29	25	37	74	44	43	0	81	28	26	35	92	40	44	48	272	67	90	112	286	142	0	0	0
Revenue	9 244 N/A	9 695 +5%	9 694 0%	9 594 -1%	9 536 -1%	9 395 -1%	9 239 -2%	9 273 +0%	9 740 +5%	10 301 +6%	10 864 +5%	11 337 +4%	11 378 +0%	11 778 +4%	12 001 +2%	12 442 +4%	13 203 +6%	14 124 +7%	14 825 +5%	15 590 +5%	15 845 +2%	15 890 +0%	16 007 +1%	16 622 +4%	16 099 -3%	16 243 +1%	16 185 0%	15 991 -1%	15 933 0%	15 747 -1%	15 625 -1%	15 418 -1%	15 097 -2%	14 602 -3%	14 262 -2%	14 085 -1%	13 836 -2%	13 599 -2%	13 480 -1%	13 114 -3%	12 841 -2%	12 731 -1%	12 485 -2%	12 343 -1%	12 213 -1%	12 026 -2%	11 961 -1%	11 773 -2%	11 664 -1%	11 409 -2%	11 306 -1%	12 392 +10%	11 203 -10%	11 771 +5%	12 280 +4%	12 266 0%	12 106 -1%	11 934 -1%	11 729 -2%	12 648 +8%	12 123 -4%	12 128 +0%	12 034 -1%	12 744 +6%	12 602 -1%	12 697 +1%	12 935 +2%	13 209 +2%	13 505 +2%	13 753 +2%	13 875 +1%	13 930 +0%	13 906 0%	12 896 -7%	12 736 -1%	12 741 +0%	12 669 -1%	13 550 +7%	13 660 +1%	13 719 +0%	14 125 +3%	14 393 +2%	14 658 +2%	14 929 +2%	14 810 -1%	14 482 -2%	14 103 -3%	11 672 -17%	10 627 -9%	12 613 +19%	11 990 -5%	10 538 -12%	13 012 +23%	10 159 -22%	9 989 -2%	5 621 -44%
Gross Profit
Cost of Revenue	(5 611)	(5 792)	(5 734)	(5 610)	(5 673)	(5 628)	(5 579)	(5 687)	(5 983)	(6 315)	(6 694)	(7 018)	(6 938)	(7 202)	(7 340)	(7 579)	(8 054)	(8 601)	(9 035)	(9 525)	(9 783)	(9 908)	(10 070)	(10 245)	(10 249)	(10 345)	(10 273)	(10 161)	(10 336)	(10 278)	(10 205)	(9 808)	(9 517)	(9 082)	(8 819)	(8 551)	(8 513)	(8 350)	(8 296)	(7 975)	(7 889)	(7 845)	(7 635)	(7 468)	(7 447)	(7 265)	(7 200)	(6 949)	(6 877)	(6 733)	(6 634)	(7 218)	(6 755)	(7 087)	(7 420)	(7 360)	(7 284)	(7 216)	(7 152)	(7 715)	(7 444)	(7 453)	(7 388)	(7 730)	(7 619)	(7 682)	(7 877)	(8 119)	(8 358)	(8 534)	(8 612)	(8 625)	(8 642)	(8 231)	(8 191)	(8 192)	(8 219)	(8 554)	(8 503)	(8 441)	(8 683)	(8 949)	(9 241)	(9 563)	(9 698)	(9 516)	(9 270)	(7 521)	(6 752)	(8 004)	(7 592)	(6 663)	(8 235)	(6 405)	(6 275)	(3 720)
Gross Profit	3 633 N/A	3 903 +7%	3 960 +1%	3 984 +1%	3 863 -3%	3 767 -2%	3 660 -3%	3 586 -2%	3 757 +5%	3 986 +6%	4 170 +5%	4 319 +4%	4 440 +3%	4 576 +3%	4 661 +2%	4 863 +4%	5 149 +6%	5 523 +7%	5 790 +5%	6 065 +5%	6 062 0%	5 982 -1%	5 937 -1%	6 377 +7%	5 850 -8%	5 898 +1%	5 912 +0%	5 830 -1%	5 597 -4%	5 469 -2%	5 420 -1%	5 610 +4%	5 580 -1%	5 520 -1%	5 443 -1%	5 534 +2%	5 323 -4%	5 249 -1%	5 184 -1%	5 139 -1%	4 952 -4%	4 886 -1%	4 850 -1%	4 875 +1%	4 766 -2%	4 761 0%	4 761 N/A	4 824 +1%	4 787 -1%	4 676 -2%	4 672 0%	5 174 +11%	4 448 -14%	4 684 +5%	4 860 +4%	4 906 +1%	4 822 -2%	4 718 -2%	4 577 -3%	4 933 +8%	4 679 -5%	4 675 0%	4 646 -1%	5 014 +8%	4 983 -1%	5 015 +1%	5 058 +1%	5 090 +1%	5 147 +1%	5 219 +1%	5 263 +1%	5 305 +1%	5 264 -1%	4 665 -11%	4 545 -3%	4 549 +0%	4 450 -2%	4 996 +12%	5 157 +3%	5 278 +2%	5 442 +3%	5 444 +0%	5 417 0%	5 366 -1%	5 112 -5%	4 966 -3%	4 833 -3%	4 151 -14%	3 875 -7%	4 609 +19%	4 398 -5%	3 875 -12%	4 777 +23%	3 754 -21%	3 714 -1%	1 901 -49%
Operating Income
Operating Expenses	(3 018)	(3 225)	(3 272)	(3 257)	(3 131)	(3 067)	(2 977)	(3 021)	(3 144)	(3 270)	(3 402)	(3 448)	(3 517)	(3 639)	(3 710)	(3 908)	(4 079)	(4 321)	(4 527)	(4 736)	(4 725)	(4 619)	(4 582)	(5 021)	(4 563)	(4 646)	(4 753)	(4 900)	(5 180)	(5 392)	(5 426)	(5 570)	(5 419)	(5 268)	(5 211)	(5 236)	(5 106)	(4 980)	(4 979)	(4 812)	(4 821)	(4 829)	(4 690)	(4 512)	(4 988)	(4 913)	(4 849)	(4 133)	(4 039)	(3 848)	(3 768)	(4 317)	(3 089)	(3 218)	(3 307)	(3 747)	(3 599)	(3 475)	(3 341)	(3 655)	(3 338)	(3 341)	(3 330)	(3 732)	(3 715)	(3 773)	(3 859)	(4 067)	(4 124)	(4 192)	(4 236)	(4 223)	(4 258)	(4 093)	(4 045)	(4 002)	(3 951)	(4 107)	(4 235)	(4 239)	(4 447)	(4 734)	(4 857)	(5 095)	(5 320)	(5 175)	(4 988)	(4 381)	(3 945)	(4 955)	(4 913)	(4 151)	(5 610)	(4 384)	(6 189)	(2 106)
Selling, General & Administrative	(3 011)	(3 214)	(3 248)	(3 266)	(3 141)	(3 090)	(3 019)	(3 057)	(3 110)	(3 243)	(3 364)	(3 467)	(3 551)	(3 675)	(3 757)	(3 929)	(4 105)	(4 354)	(4 558)	(4 788)	(4 775)	(4 690)	(4 662)	(5 071)	(4 633)	(4 708)	(4 808)	(4 998)	(5 273)	(5 435)	(5 478)	(5 131)	(5 441)	(5 296)	(5 214)	(4 912)	(5 087)	(4 980)	(4 992)	(4 575)	(3 495)	(3 502)	(3 371)	(4 238)	(4 931)	(4 832)	(4 767)	(3 923)	(4 052)	(3 885)	(3 792)	(4 107)	(3 071)	(3 203)	(3 302)	(3 599)	(3 635)	(3 516)	(3 387)	(3 536)	(3 372)	(3 367)	(3 363)	(3 604)	(3 747)	(3 819)	(3 898)	(3 854)	(4 092)	(4 169)	(4 246)	(3 692)	(4 357)	(4 349)	(4 295)	(3 584)	(4 200)	(4 213)	(4 317)	(3 803)	(4 541)	(4 828)	(4 981)	(4 655)	(5 452)	(5 331)	(5 270)	(4 069)	(4 211)	(5 185)	(4 999)	(3 675)	(5 186)	(3 946)	(3 848)	(1 945)
Depreciation & Amortization	(61)	(64)	(63)	0	(62)	(60)	(59)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(519)	0	0	0	(305)	0	0	0	(235)	0	0	0	(242)	0	0	0	(227)	0	0	0	(220)	0	0	0	(154)	0	0	0	(146)	0	0	0	(145)	0	0	0	(166)	0	0	0	(604)	0	0	0	(611)	0	0	0	(564)	0	0	0	(570)	0	0	0	(537)	0	0	0	(535)	0	0	0	0
Other Operating Expenses	54	53	39	9	72	83	101	36	(34)	(27)	(38)	19	34	36	47	21	26	33	31	52	50	71	80	50	70	62	55	98	93	43	52	80	22	28	3	(19)	(19)	0	13	(2)	(1 326)	(1 327)	(1 319)	(32)	(57)	(81)	(82)	17	13	37	24	10	(18)	(15)	(5)	6	36	41	46	27	34	26	33	17	32	46	39	(47)	(32)	(23)	10	73	99	256	250	193	249	106	82	128	94	94	124	130	132	156	282	225	266	230	86	59	(424)	(438)	(2 341)	(161)
Operating Income	615 N/A	678 +10%	688 +1%	727 +6%	732 +1%	700 -4%	683 -2%	565 -17%	613 +8%	716 +17%	768 +7%	871 +13%	923 +6%	937 +2%	951 +1%	955 +0%	1 070 +12%	1 202 +12%	1 263 +5%	1 329 +5%	1 337 +1%	1 363 +2%	1 355 -1%	1 356 +0%	1 287 -5%	1 252 -3%	1 159 -7%	930 -20%	417 -55%	77 -82%	(6) N/A	40 N/A	161 +303%	252 +57%	232 -8%	298 +28%	217 -27%	269 +24%	205 -24%	327 +60%	131 -60%	57 -56%	160 +181%	363 +127%	(222) N/A	(152) +32%	(88) +42%	691 N/A	748 +8%	828 +11%	904 +9%	857 -5%	1 359 +59%	1 466 +8%	1 553 +6%	1 159 -25%	1 223 +6%	1 243 +2%	1 236 -1%	1 278 +3%	1 341 +5%	1 334 -1%	1 316 -1%	1 282 -3%	1 268 -1%	1 242 -2%	1 199 -3%	1 023 -15%	1 023 N/A	1 027 +0%	1 027 N/A	1 082 +5%	1 006 -7%	572 -43%	500 -13%	547 +9%	499 -9%	889 +78%	922 +4%	1 039 +13%	995 -4%	710 -29%	560 -21%	271 -52%	(208) N/A	(209) 0%	(155) +26%	(230) -48%	(70) +70%	(346) -394%	(515) -49%	(276) +46%	(833) -202%	(630) +24%	(2 475) -293%	(205) +92%
Pre-Tax Income
Interest Income Expense	(152)	(153)	(139)	(121)	(99)	(79)	(68)	(65)	(73)	(80)	(86)	(126)	(98)	(101)	(108)	(70)	(110)	(113)	(117)	(119)	(116)	(114)	(112)	(109)	(122)	(129)	(140)	(142)	(141)	(123)	(105)	(77)	(72)	(70)	(69)	(93)	(81)	(86)	(88)	(83)	(68)	(73)	(71)	(80)	(99)	(93)	(96)	(59)	(92)	(83)	(79)	(45)	(70)	(73)	(65)	(5)	(47)	(38)	(29)	0	(21)	(17)	(16)	(3)	(11)	(11)	(12)	(4)	(26)	(41)	(57)	(64)	(73)	(76)	(75)	(41)	(71)	(71)	(68)	(116)	(75)	(88)	(117)	(128)	(170)	(193)	(225)	(203)	(330)	(481)	(468)	(274)	(335)	(216)	(241)	(294)
Non-Reccuring Items	0	0	0	0	0	0	(95)	0	0	0	95	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(284)	0	0	0	(143)	0	0	0	(611)	0	0	0	(31)	0	0	0	(437)	0	0	0	20	0	0	0	3	0	0	0	5	0	0	(8)	(5)	0	0	0	42	0	0	0	(136)	0	0	0	3	0	0	0	(92)	0	0	0	(58)	0	0	0	(535)	0	0	0	0
Total Other Income	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	(19)	(18)	(17)	(39)	0	0	0	(41)	0	0	0	(41)	0	0	0	(42)	(5)	(13)	(25)	(34)	(30)	(28)	(22)	(34)	(23)	(21)	(21)	(28)	(22)	(18)	(18)	(21)	(17)	(26)	(28)	(17)	(22)	(15)	(7)	(19)	(18)	(23)	(26)	(21)	(23)	(19)	(22)	(24)	(12)	47	49	(34)	(34)	(91)	(89)	0
Pre-Tax Income	463 N/A	525 +13%	549 +5%	606 +10%	633 +4%	621 -2%	520 -16%	500 -4%	540 +8%	636 +18%	777 +22%	745 -4%	825 +11%	836 +1%	843 +1%	885 +5%	960 +8%	1 089 +13%	1 146 +5%	1 210 +6%	1 221 +1%	1 249 +2%	1 243 0%	1 247 +0%	1 165 -7%	1 123 -4%	1 019 -9%	788 -23%	276 -65%	(46) N/A	(111) -141%	(37) +67%	89 N/A	182 +104%	163 -10%	(79) N/A	136 N/A	183 +35%	117 -36%	101 -14%	46 -54%	(33) N/A	72 N/A	(367) N/A	(321) +13%	(245) +24%	(184) +25%	560 N/A	656 +17%	745 +14%	825 +11%	334 -60%	1 289 +286%	1 393 +8%	1 488 +7%	1 132 -24%	1 171 +3%	1 192 +2%	1 182 -1%	1 247 +5%	1 290 +3%	1 289 0%	1 278 -1%	1 250 -2%	1 234 -1%	1 210 -2%	1 158 -4%	986 -15%	975 -1%	968 -1%	952 -2%	1 039 +9%	916 -12%	470 -49%	397 -16%	353 -11%	406 +15%	803 +98%	847 +5%	907 +7%	902 -1%	599 -34%	417 -30%	30 -93%	(401) N/A	(421) -5%	(402) +5%	(515) -28%	(412) +20%	(780) -89%	(934) -20%	(1 119) -20%	(1 202) -7%	(937) +22%	(2 805) -199%	(499) +82%
Net Income
Tax Provision	(179)	(203)	(205)	(198)	(206)	(201)	(168)	(162)	(166)	(190)	(237)	(247)	(241)	(236)	(229)	(244)	(271)	(317)	(325)	(345)	(348)	(343)	(337)	(289)	(260)	(253)	(237)	(226)	(112)	(22)	(8)	35	12	(3)	12	25	(19)	(42)	(28)	(16)	1	25	(4)	(156)	(169)	(190)	(227)	(195)	(219)	(235)	(221)	(344)	(72)	(94)	(122)	(263)	(271)	(281)	(275)	(269)	(269)	(260)	(257)	(256)	(252)	(246)	(236)	(233)	(232)	(232)	(230)	(229)	(201)	(101)	(83)	(100)	(109)	(192)	(198)	(201)	(200)	(138)	(107)	(32)	57	61	63	60	73	184	215	(76)	(117)	(229)	(189)	(137)
Income from Continuing Operations	284	322	344	408	427	420	352	338	374	446	540	498	584	600	614	641	689	772	821	865	873	906	906	958	905	870	782	562	164	(68)	(119)	(2)	101	179	175	(54)	117	141	89	85	47	(8)	68	(523)	(490)	(435)	(411)	365	437	510	604	(10)	1 217	1 299	1 366	869	900	911	907	978	1 021	1 029	1 021	994	982	964	922	753	743	736	722	810	715	369	314	253	297	611	649	706	702	461	310	(2)	(344)	(360)	(339)	(455)	(339)	(596)	(719)	(1 195)	(1 319)	(1 166)	(2 994)	(636)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	0	1	1	1	(1)	(1)	(1)	(1)	(1)	1	1	2	3	1	1	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
Net Income (Common)	284 N/A	322 +13%	344 +7%	408 +19%	427 +5%	420 -2%	352 -16%	338 -4%	374 +11%	446 +19%	540 +21%	497 -8%	583 +17%	599 +3%	612 +2%	640 +5%	688 +8%	771 +12%	820 +6%	864 +5%	872 +1%	905 +4%	906 +0%	958 +6%	905 -6%	870 -4%	782 -10%	555 -29%	142 -74%	(90) N/A	(154) -71%	(79) +49%	46 N/A	120 +161%	125 +4%	(89) N/A	75 N/A	99 +32%	49 -51%	69 +41%	28 -59%	(27) N/A	43 N/A	(544) N/A	(509) +6%	(454) +11%	(426) +6%	351 N/A	373 +6%	428 +15%	14 -97%	(28) N/A	78 N/A	175 +124%	756 +332%	829 +10%	847 +2%	861 +2%	850 -1%	456 -46%	490 +7%	501 +2%	519 +4%	1 015 +96%	1 003 -1%	986 -2%	923 -6%	753 -18%	743 -1%	736 -1%	722 -2%	810 +12%	715 -12%	369 -48%	314 -15%	253 -19%	297 +17%	611 +106%	649 +6%	706 +9%	702 -1%	461 -34%	310 -33%	(2) N/A	(344) -17 100%	(360) -5%	(339) +6%	(347) -2%	(379) -9%	(784) -107%	(907) -16%	(1 343) -48%	(1 467) -9%	(1 166) +21%	(3 005) -158%	(3 253) -8%
EPS (Diluted)	1.86 N/A	1.86 N/A	1.98 +6%	2.51 +27%	2.46 -2%	2.42 -2%	2.03 -16%	1.95 -4%	2.15 +10%	2.56 +19%	3.1 +21%	2.86 -8%	3.35 +17%	3.44 +3%	3.52 +2%	3.67 +4%	3.93 +7%	4.4 +12%	4.67 +6%	4.92 +5%	4.97 +1%	5.16 +4%	5.23 +1%	5.5 +5%	5.25 -5%	5.14 -2%	4.67 -9%	3.28 -30%	0.84 -74%	-0.53 N/A	-0.92 -74%	-0.47 +49%	0.27 N/A	0.71 +163%	0.74 +4%	-0.53 N/A	0.44 N/A	0.59 +34%	0.29 -51%	0.41 +41%	0.16 -61%	-0.16 N/A	0.25 N/A	-3.25 N/A	-3.04 +6%	-2.71 +11%	-2.54 +6%	2.1 N/A	2.22 +6%	2.55 +15%	0.08 -97%	-0.16 N/A	0.46 N/A	1.03 +124%	4.48 +335%	4.91 +10%	5.03 +2%	5.1 +1%	5.04 -1%	2.7 -46%	2.9 +7%	2.96 +2%	3.07 +4%	6.01 +96%	5.94 -1%	5.84 -2%	5.46 -7%	4.46 -18%	4.4 -1%	4.36 -1%	4.28 -2%	4.79 +12%	4.23 -12%	2.18 -48%	1.85 -15%	1.49 -19%	1.76 +18%	3.61 +105%	3.84 +6%	1.87 -51%	4.16 +122%	2.73 -34%	1.84 -33%	-0.01 N/A	-2.04 -20 300%	-0.95 +53%	-0.9 +5%	-0.65 +28%	-1 -54%	-1.34 -34%	-1.34 N/A	-1.74 -30%	-2.17 -25%	-1.23 +43%	-3.17 -158%	-3.43 -8%

Income Statement Balance Sheet Cash Flow Statement

Nobia AB
STO:NOBI

Income Statement

Earnings Waterfall
Nobia AB

Income Statement
Nobia AB

See Also

Company

Help

Tools

Stocks

Nobia AB STO:NOBI

Income Statement

Earnings Waterfall Nobia AB

Income Statement Nobia AB

See Also

Company

Help

Tools

Stocks

Nobia AB
STO:NOBI

Earnings Waterfall
Nobia AB

Income Statement
Nobia AB