Novotek AB
STO:NTEK B
Novotek AB
STO:NTEK B
Price:
67.2
SEK
0.15%
Market Cap:
kr712.3m
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
|
Novotek AB
STO:NTEK B
|
SE |
Income Statement
Earnings Waterfall
Novotek AB
Novotek AB
Income Statement
Novotek AB
Novotek AB
Currency: SEK
| 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 |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
304
N/A
|
311
+2%
|
312
+0%
|
314
+1%
|
319
+2%
|
328
+3%
|
360
+10%
|
374
+4%
|
391
+4%
|
407
+4%
|
389
-4%
|
398
+2%
|
433
+9%
|
442
+2%
|
477
+8%
|
491
+3%
|
412
-16%
|
523
+27%
|
522
0%
|
533
+2%
|
489
-8%
|
508
+4%
|
507
0%
|
507
0%
|
503
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(130)
|
(133)
|
(133)
|
(135)
|
(137)
|
(141)
|
(155)
|
(160)
|
(167)
|
(173)
|
(163)
|
(171)
|
(186)
|
(189)
|
(203)
|
(206)
|
(122)
|
(216)
|
(216)
|
(211)
|
(151)
|
(173)
|
(169)
|
(173)
|
(187)
|
|
| Gross Profit |
174
N/A
|
178
+2%
|
179
+1%
|
179
+0%
|
182
+2%
|
187
+3%
|
205
+9%
|
214
+4%
|
223
+4%
|
234
+5%
|
226
-4%
|
228
+1%
|
246
+8%
|
253
+3%
|
274
+8%
|
286
+4%
|
290
+1%
|
307
+6%
|
306
0%
|
322
+5%
|
338
+5%
|
335
-1%
|
339
+1%
|
334
-1%
|
316
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(139)
|
(143)
|
(142)
|
(143)
|
(145)
|
(149)
|
(160)
|
(167)
|
(174)
|
(183)
|
(186)
|
(189)
|
(204)
|
(213)
|
(228)
|
(242)
|
(249)
|
(254)
|
(253)
|
(261)
|
(243)
|
(242)
|
(248)
|
(244)
|
(263)
|
|
| Selling, General & Administrative |
(113)
|
(116)
|
(115)
|
(117)
|
(118)
|
(121)
|
(130)
|
(136)
|
(143)
|
(149)
|
(149)
|
(152)
|
(165)
|
(169)
|
(179)
|
(189)
|
(193)
|
(196)
|
(198)
|
(205)
|
(217)
|
(221)
|
(223)
|
(222)
|
(216)
|
|
| Depreciation & Amortization |
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
|
| Other Operating Expenses |
(17)
|
(17)
|
(18)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(24)
|
(27)
|
(27)
|
(27)
|
(30)
|
(34)
|
(37)
|
(40)
|
(41)
|
(36)
|
(36)
|
(4)
|
(0)
|
(4)
|
(2)
|
(28)
|
|
| Operating Income |
35
N/A
|
35
+1%
|
37
+6%
|
37
-1%
|
37
+1%
|
38
+3%
|
45
+18%
|
47
+4%
|
49
+5%
|
51
+4%
|
40
-21%
|
38
-6%
|
42
+10%
|
41
-3%
|
45
+12%
|
44
-4%
|
41
-7%
|
52
+29%
|
53
+1%
|
62
+17%
|
95
+55%
|
93
-3%
|
90
-3%
|
90
-1%
|
53
-41%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
|
| 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
|
|
| Pre-Tax Income |
35
N/A
|
35
+2%
|
37
+5%
|
36
-2%
|
36
+1%
|
38
+4%
|
45
+18%
|
47
+5%
|
49
+5%
|
51
+2%
|
41
-19%
|
38
-8%
|
41
+9%
|
40
-3%
|
43
+8%
|
42
-2%
|
38
-8%
|
50
+32%
|
52
+2%
|
60
+16%
|
95
+59%
|
92
-3%
|
89
-3%
|
88
-1%
|
49
-44%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(9)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(11)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(13)
|
(9)
|
|
| Income from Continuing Operations |
27
|
27
|
28
|
27
|
28
|
30
|
36
|
37
|
39
|
40
|
32
|
30
|
32
|
32
|
34
|
33
|
27
|
37
|
38
|
46
|
80
|
77
|
74
|
76
|
41
|
|
| Income to Minority Interest |
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
|
| Net Income (Common) |
27
N/A
|
26
-3%
|
27
+4%
|
28
+3%
|
28
+2%
|
31
+9%
|
37
+21%
|
38
+1%
|
40
+5%
|
39
-1%
|
32
-19%
|
30
-5%
|
31
+3%
|
31
-1%
|
32
+5%
|
30
-6%
|
27
-12%
|
35
+33%
|
37
+3%
|
44
+21%
|
77
+74%
|
75
-2%
|
72
-5%
|
75
+4%
|
39
-48%
|
|
| EPS (Diluted) |
2.52
N/A
|
2.45
-3%
|
2.55
+4%
|
2.62
+3%
|
2.68
+2%
|
2.92
+9%
|
3.52
+21%
|
3.57
+1%
|
3.75
+5%
|
3.72
-1%
|
3.02
-19%
|
2.86
-5%
|
2.93
+2%
|
2.91
-1%
|
3.04
+4%
|
2.86
-6%
|
2.51
-12%
|
3.35
+33%
|
3.45
+3%
|
4.17
+21%
|
7.27
+74%
|
7.1
-2%
|
6.78
-5%
|
7.03
+4%
|
3.69
-48%
|
|
Switch to:
Switch to:
See Also
Discover More
