Powercell Sweden AB (publ)
STO:PCELL
Income Statement
Earnings Waterfall
Powercell Sweden AB (publ)
Revenue
|
311.8m
SEK
|
Cost of Revenue
|
-182.4m
SEK
|
Gross Profit
|
129.4m
SEK
|
Operating Expenses
|
-191.6m
SEK
|
Operating Income
|
-62.2m
SEK
|
Other Expenses
|
-1.8m
SEK
|
Net Income
|
-63.9m
SEK
|
Income Statement
Powercell Sweden AB (publ)
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
2
N/A
|
1
-20%
|
1
-4%
|
1
-6%
|
4
+181%
|
5
+36%
|
7
+37%
|
9
+32%
|
10
+3%
|
12
+28%
|
14
+14%
|
18
+26%
|
25
+45%
|
37
+44%
|
41
+11%
|
48
+19%
|
48
+0%
|
61
+25%
|
62
+2%
|
64
+3%
|
68
+6%
|
67
-2%
|
84
+26%
|
91
+8%
|
92
+2%
|
104
+12%
|
107
+3%
|
113
+6%
|
141
+25%
|
160
+13%
|
160
+0%
|
189
+18%
|
200
+6%
|
245
+23%
|
265
+8%
|
270
+2%
|
285
+5%
|
310
+9%
|
312
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(2)
|
(1)
|
(1)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(9)
|
(10)
|
(12)
|
(17)
|
(26)
|
(29)
|
(36)
|
(34)
|
(37)
|
(38)
|
(37)
|
(43)
|
(46)
|
(59)
|
(66)
|
(67)
|
(78)
|
(79)
|
(80)
|
(98)
|
(111)
|
(111)
|
(124)
|
(130)
|
(132)
|
(143)
|
(152)
|
(150)
|
(186)
|
(182)
|
|
Gross Profit |
(1)
N/A
|
(1)
+37%
|
0
N/A
|
1
+1 225%
|
(0)
N/A
|
0
N/A
|
0
+206%
|
1
+123%
|
2
+138%
|
3
+25%
|
4
+38%
|
6
+44%
|
8
+46%
|
11
+30%
|
11
+3%
|
12
+9%
|
14
+13%
|
23
+67%
|
24
+4%
|
27
+9%
|
25
-6%
|
21
-18%
|
26
+25%
|
25
-5%
|
26
+5%
|
26
+0%
|
28
+7%
|
33
+19%
|
43
+30%
|
49
+15%
|
49
+0%
|
65
+32%
|
70
+8%
|
113
+61%
|
122
+8%
|
119
-3%
|
135
+14%
|
124
-8%
|
129
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(38)
|
(45)
|
(50)
|
(55)
|
(55)
|
(65)
|
(62)
|
(65)
|
(71)
|
(69)
|
(73)
|
(74)
|
(73)
|
(75)
|
(78)
|
(81)
|
(80)
|
(82)
|
(83)
|
(82)
|
(87)
|
(97)
|
(109)
|
(114)
|
(118)
|
(120)
|
(125)
|
(129)
|
(131)
|
(128)
|
(133)
|
(150)
|
(166)
|
(185)
|
(192)
|
(190)
|
(192)
|
(189)
|
(192)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(9)
|
(12)
|
(14)
|
(19)
|
(22)
|
(27)
|
(29)
|
(31)
|
(31)
|
(34)
|
(36)
|
(41)
|
(49)
|
(51)
|
(58)
|
(59)
|
(61)
|
(63)
|
(64)
|
(69)
|
(76)
|
(85)
|
(92)
|
(99)
|
(102)
|
(105)
|
(110)
|
(106)
|
(109)
|
|
Research & Development |
(49)
|
(51)
|
(59)
|
(62)
|
(66)
|
(73)
|
(69)
|
(74)
|
(76)
|
(72)
|
(72)
|
(71)
|
(68)
|
(66)
|
(66)
|
(65)
|
(64)
|
(74)
|
(78)
|
(74)
|
(79)
|
(83)
|
(82)
|
(84)
|
(80)
|
(73)
|
0
|
(57)
|
(60)
|
(80)
|
(80)
|
(83)
|
(85)
|
(92)
|
(94)
|
(97)
|
(103)
|
(114)
|
(115)
|
|
Other Operating Expenses |
11
|
6
|
9
|
8
|
12
|
9
|
9
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
12
|
22
|
26
|
27
|
29
|
27
|
22
|
21
|
19
|
12
|
(64)
|
(9)
|
(7)
|
22
|
23
|
17
|
11
|
5
|
5
|
12
|
21
|
31
|
32
|
|
Operating Income |
(39)
N/A
|
(46)
-17%
|
(50)
-9%
|
(55)
-9%
|
(55)
-1%
|
(65)
-17%
|
(61)
+5%
|
(64)
-5%
|
(68)
-7%
|
(66)
+3%
|
(69)
-4%
|
(68)
+0%
|
(65)
+5%
|
(64)
+0%
|
(67)
-4%
|
(69)
-2%
|
(66)
+3%
|
(59)
+11%
|
(58)
+1%
|
(55)
+5%
|
(62)
-11%
|
(76)
-24%
|
(83)
-9%
|
(89)
-7%
|
(93)
-4%
|
(94)
-2%
|
(97)
-3%
|
(97)
+1%
|
(88)
+9%
|
(79)
+11%
|
(84)
-7%
|
(85)
-1%
|
(96)
-13%
|
(72)
+25%
|
(70)
+4%
|
(71)
-2%
|
(57)
+19%
|
(65)
-14%
|
(62)
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(8)
|
(0)
|
(14)
|
19
|
(4)
|
(9)
|
(17)
|
(37)
|
(13)
|
(13)
|
5
|
0
|
10
|
11
|
14
|
12
|
8
|
8
|
8
|
4
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
528
|
528
|
528
|
530
|
(0)
|
(6)
|
(6)
|
(7)
|
(7)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
|
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
|
|
Pre-Tax Income |
(40)
N/A
|
(47)
-18%
|
(51)
-9%
|
(55)
-8%
|
(56)
0%
|
(65)
-17%
|
(62)
+5%
|
(64)
-4%
|
(68)
-7%
|
(66)
+4%
|
(68)
-4%
|
(68)
0%
|
(65)
+5%
|
(65)
0%
|
(68)
-5%
|
(70)
-3%
|
(69)
+2%
|
(62)
+10%
|
(64)
-3%
|
465
N/A
|
467
+0%
|
438
-6%
|
466
+6%
|
(93)
N/A
|
(107)
-15%
|
(117)
-9%
|
(141)
-21%
|
(116)
+17%
|
(102)
+12%
|
(75)
+26%
|
(83)
-11%
|
(75)
+10%
|
(85)
-14%
|
(58)
+32%
|
(58)
+1%
|
(63)
-8%
|
(49)
+21%
|
(63)
-27%
|
(64)
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
|
Income from Continuing Operations |
(40)
|
(47)
|
(51)
|
(55)
|
(56)
|
(65)
|
(62)
|
(64)
|
(68)
|
(66)
|
(68)
|
(68)
|
(65)
|
(65)
|
(68)
|
(70)
|
(69)
|
(62)
|
(64)
|
465
|
466
|
438
|
466
|
(93)
|
(107)
|
(117)
|
(141)
|
(117)
|
(102)
|
(75)
|
(83)
|
(75)
|
(85)
|
(58)
|
(58)
|
(63)
|
(49)
|
(63)
|
(64)
|
|
Net Income (Common) |
(40)
N/A
|
(47)
-18%
|
(51)
-9%
|
(55)
-8%
|
(56)
0%
|
(65)
-17%
|
(62)
+5%
|
(64)
-4%
|
(68)
-7%
|
(66)
+4%
|
(68)
-4%
|
(68)
0%
|
(65)
+5%
|
(65)
0%
|
(68)
-5%
|
(70)
-3%
|
(69)
+2%
|
(62)
+10%
|
(64)
-3%
|
465
N/A
|
466
+0%
|
438
-6%
|
466
+6%
|
(93)
N/A
|
(107)
-15%
|
(117)
-9%
|
(141)
-21%
|
(117)
+17%
|
(102)
+12%
|
(75)
+26%
|
(83)
-11%
|
(75)
+10%
|
(85)
-14%
|
(58)
+32%
|
(58)
+1%
|
(63)
-8%
|
(49)
+21%
|
(63)
-27%
|
(64)
-2%
|
|
EPS (Diluted) |
-1.49
N/A
|
-1.33
+11%
|
-1.43
-8%
|
-1.55
-8%
|
-1.55
N/A
|
-1.83
-18%
|
-1.57
+14%
|
-1.5
+4%
|
-1.59
-6%
|
-1.47
+8%
|
-1.52
-3%
|
-1.41
+7%
|
-1.25
+11%
|
-1.3
-4%
|
-1.32
-2%
|
-1.34
-2%
|
-1.32
+1%
|
-1.2
+9%
|
-1.24
-3%
|
8.93
N/A
|
8.99
+1%
|
8.42
-6%
|
8.98
+7%
|
-1.79
N/A
|
-2.06
-15%
|
-2.24
-9%
|
-2.71
-21%
|
-2.24
+17%
|
-1.96
+13%
|
-1.44
+27%
|
-1.59
-10%
|
-1.43
+10%
|
-1.63
-14%
|
-1.12
+31%
|
-1.11
+1%
|
-1.2
-8%
|
-0.95
+21%
|
-1.21
-27%
|
-1.23
-2%
|