Probi AB
STO:PROB
Income Statement
Earnings Waterfall
Probi AB
Revenue
|
607.5m
SEK
|
Cost of Revenue
|
-410.7m
SEK
|
Gross Profit
|
196.8m
SEK
|
Operating Expenses
|
-211.1m
SEK
|
Operating Income
|
-14.3m
SEK
|
Other Expenses
|
13.7m
SEK
|
Net Income
|
-602k
SEK
|
Income Statement
Probi AB
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
105
N/A
|
110
+5%
|
123
+12%
|
138
+12%
|
183
+33%
|
210
+15%
|
225
+7%
|
221
-2%
|
236
+7%
|
250
+6%
|
286
+15%
|
443
+55%
|
544
+23%
|
643
+18%
|
687
+7%
|
612
-11%
|
544
-11%
|
525
-3%
|
561
+7%
|
604
+8%
|
623
+3%
|
650
+4%
|
623
-4%
|
626
+1%
|
646
+3%
|
645
0%
|
699
+8%
|
717
+3%
|
731
+2%
|
709
-3%
|
673
-5%
|
658
-2%
|
642
-3%
|
658
+3%
|
644
-2%
|
618
-4%
|
635
+3%
|
605
-5%
|
616
+2%
|
628
+2%
|
608
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(53)
|
(57)
|
(64)
|
(70)
|
(90)
|
(104)
|
(110)
|
(110)
|
(106)
|
(96)
|
(98)
|
(173)
|
(238)
|
(310)
|
(359)
|
(334)
|
(311)
|
(298)
|
(309)
|
(326)
|
(337)
|
(346)
|
(334)
|
(335)
|
(351)
|
(359)
|
(388)
|
(407)
|
(408)
|
(402)
|
(389)
|
(370)
|
(362)
|
(365)
|
(359)
|
(363)
|
(373)
|
(373)
|
(392)
|
(407)
|
(411)
|
|
Gross Profit |
52
N/A
|
53
+3%
|
59
+12%
|
68
+15%
|
93
+37%
|
106
+14%
|
115
+8%
|
110
-4%
|
130
+18%
|
153
+18%
|
188
+22%
|
270
+44%
|
306
+13%
|
333
+9%
|
328
-2%
|
278
-15%
|
233
-16%
|
228
-2%
|
251
+10%
|
278
+11%
|
286
+3%
|
304
+6%
|
289
-5%
|
292
+1%
|
295
+1%
|
286
-3%
|
310
+8%
|
310
0%
|
323
+4%
|
306
-5%
|
284
-7%
|
288
+1%
|
280
-3%
|
293
+5%
|
285
-3%
|
255
-10%
|
263
+3%
|
232
-12%
|
224
-3%
|
220
-2%
|
197
-11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(33)
|
(34)
|
(36)
|
(37)
|
(41)
|
(48)
|
(46)
|
(47)
|
(60)
|
(78)
|
(98)
|
(151)
|
(173)
|
(189)
|
(198)
|
(174)
|
(173)
|
(171)
|
(173)
|
(177)
|
(178)
|
(185)
|
(181)
|
(180)
|
(184)
|
(175)
|
(182)
|
(186)
|
(180)
|
(181)
|
(179)
|
(179)
|
(182)
|
(191)
|
(193)
|
(205)
|
(207)
|
(212)
|
(215)
|
(209)
|
(211)
|
|
Selling, General & Administrative |
(28)
|
(29)
|
(30)
|
(32)
|
(36)
|
(38)
|
(40)
|
(41)
|
(47)
|
(57)
|
(72)
|
(103)
|
(122)
|
(138)
|
(147)
|
(138)
|
(139)
|
(139)
|
(139)
|
(147)
|
(150)
|
(157)
|
(154)
|
(151)
|
(153)
|
(144)
|
(149)
|
(150)
|
(144)
|
(144)
|
(140)
|
(143)
|
(147)
|
(155)
|
(159)
|
(167)
|
(168)
|
(174)
|
(176)
|
(172)
|
(174)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(17)
|
(24)
|
(48)
|
(51)
|
(52)
|
(52)
|
(37)
|
(35)
|
(34)
|
(35)
|
(33)
|
(31)
|
(31)
|
(30)
|
(31)
|
(33)
|
(32)
|
(33)
|
(36)
|
0
|
(28)
|
(29)
|
(37)
|
(37)
|
(38)
|
(36)
|
(38)
|
(39)
|
(38)
|
(39)
|
(36)
|
(37)
|
|
Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
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
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
0
|
0
|
0
|
(36)
|
(9)
|
(9)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
18
N/A
|
19
+4%
|
24
+24%
|
31
+31%
|
52
+69%
|
59
+13%
|
70
+19%
|
63
-9%
|
71
+12%
|
76
+7%
|
90
+19%
|
120
+33%
|
133
+11%
|
144
+8%
|
130
-10%
|
104
-20%
|
60
-43%
|
57
-5%
|
78
+38%
|
101
+29%
|
108
+7%
|
119
+10%
|
108
-9%
|
112
+4%
|
111
0%
|
111
0%
|
128
+16%
|
124
-4%
|
143
+15%
|
125
-12%
|
105
-16%
|
109
+4%
|
98
-11%
|
102
+4%
|
92
-9%
|
51
-45%
|
56
+10%
|
19
-65%
|
9
-54%
|
11
+26%
|
(14)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
2
|
0
|
1
|
0
|
(2)
|
1
|
9
|
8
|
10
|
2
|
(12)
|
(11)
|
(15)
|
(8)
|
(4)
|
(2)
|
(3)
|
(3)
|
(0)
|
(1)
|
1
|
(1)
|
(3)
|
(3)
|
(6)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
1
|
3
|
5
|
6
|
6
|
9
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(4)
|
(4)
|
0
|
(4)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
20
N/A
|
20
+4%
|
25
+21%
|
28
+14%
|
50
+79%
|
59
+16%
|
67
+13%
|
63
-5%
|
69
+9%
|
77
+12%
|
99
+29%
|
127
+28%
|
143
+13%
|
145
+1%
|
117
-19%
|
92
-21%
|
45
-51%
|
49
+8%
|
74
+52%
|
99
+33%
|
105
+7%
|
116
+10%
|
107
-7%
|
110
+2%
|
112
+2%
|
110
-2%
|
125
+14%
|
120
-4%
|
137
+14%
|
121
-11%
|
102
-16%
|
107
+5%
|
95
-12%
|
100
+6%
|
92
-8%
|
52
-44%
|
58
+12%
|
24
-59%
|
15
-38%
|
17
+16%
|
(5)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(6)
|
(6)
|
(11)
|
(13)
|
(15)
|
(14)
|
(15)
|
(17)
|
(25)
|
(25)
|
(26)
|
(28)
|
(19)
|
(23)
|
(16)
|
(15)
|
(21)
|
(22)
|
(24)
|
(26)
|
(23)
|
(24)
|
(24)
|
(25)
|
(28)
|
(27)
|
(32)
|
(28)
|
(23)
|
(24)
|
(20)
|
(21)
|
(19)
|
(11)
|
(13)
|
(5)
|
(1)
|
(1)
|
4
|
|
Income from Continuing Operations |
15
|
16
|
19
|
22
|
39
|
46
|
52
|
49
|
54
|
60
|
74
|
102
|
118
|
117
|
98
|
69
|
29
|
34
|
53
|
76
|
82
|
90
|
84
|
86
|
88
|
85
|
97
|
93
|
105
|
93
|
79
|
83
|
75
|
79
|
73
|
41
|
46
|
20
|
14
|
17
|
(1)
|
|
Net Income (Common) |
15
N/A
|
16
+3%
|
19
+22%
|
22
+15%
|
39
+80%
|
46
+17%
|
52
+13%
|
49
-5%
|
54
+9%
|
60
+12%
|
74
+24%
|
102
+37%
|
118
+16%
|
117
-1%
|
98
-16%
|
69
-30%
|
29
-58%
|
34
+16%
|
53
+57%
|
76
+43%
|
82
+7%
|
90
+11%
|
84
-7%
|
86
+2%
|
88
+2%
|
85
-3%
|
97
+13%
|
93
-4%
|
105
+13%
|
93
-11%
|
79
-16%
|
83
+6%
|
75
-10%
|
79
+6%
|
73
-8%
|
41
-44%
|
46
+13%
|
20
-57%
|
14
-30%
|
17
+23%
|
(1)
N/A
|
|
EPS (Diluted) |
1.57
N/A
|
1.62
+3%
|
1.97
+22%
|
2.25
+14%
|
4.06
+80%
|
4.73
+17%
|
5.32
+12%
|
5.08
-5%
|
5.51
+8%
|
6.16
+12%
|
8.17
+33%
|
10.73
+31%
|
10.35
-4%
|
10.27
-1%
|
8.61
-16%
|
6.06
-30%
|
2.56
-58%
|
2.98
+16%
|
4.68
+57%
|
6.69
+43%
|
7.16
+7%
|
7.93
+11%
|
7.37
-7%
|
7.54
+2%
|
7.73
+3%
|
7.48
-3%
|
8.49
+14%
|
8.14
-4%
|
9.19
+13%
|
8.2
-11%
|
6.91
-16%
|
7.3
+6%
|
6.54
-10%
|
6.91
+6%
|
6.37
-8%
|
3.57
-44%
|
4.03
+13%
|
1.72
-57%
|
1.2
-30%
|
1.48
+23%
|
-0.05
N/A
|