Watchlist Manager

Watchlist

Price: 17.8 SEK -0.28% Market Closed

Market Cap: kr128.3m

	Stockwik Forvaltning AB STO:STWK	SE
I	ICTSI Jasa Prima Tbk PT XBER:I3J	ID
	New York Times Co NYSE:NYT	US
M	My EG Services Bhd KLSE:MYEG	MY
	Arlo Technologies Inc NYSE:ARLO	US
	UNO Minda Ltd NSE:UNOMINDA	IN
	A&D Holon Holdings Co Ltd TSE:7745	JP
	Shanghai Runda Medical Technology Co Ltd SSE:603108	CN
	Fair Isaac Corp NYSE:FICO	US
J	Jiangsu Tianmu Lake Tourism Co Ltd SSE:603136	CN
Y	Yamana Gold Inc LSE:AUY	CA
	Grand Ocean Advanced Resources Co Ltd HKEX:65	HK
A	Aether Global Innovations Corp CNSX:AETH	CA
A	AI Inc TSE:4388	JP
	Profarma Distribuidora de Produtos Farmaceuticos SA BOVESPA:PFRM3	BR
P	Prince Pipes and Fittings Ltd BSE:542907	IN
D	Duell Oyj OMXH:DUELL	FI

Income Statement

Currency: SEK

	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	2	3	5	5	4	4	3	5	6	10	10	10	9	6	6	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	1	0	0	0	2	0	0	0	2	0	0	0	1	0	0	0	0	0	0	0	1	0	0	0	22	0	0	0	29	0	0	0	37	13	25	37	50	50	53	53	49	51	61	0	0
Revenue	61 N/A	83 +37%	124 +49%	145 +18%	162 +11%	174 +7%	166 -4%	262 +58%	326 +24%	382 +17%	425 +11%	401 -6%	438 +9%	474 +8%	399 -16%	308 -23%	202 -35%	557 +176%	126 -77%	129 +3%	131 +2%	135 +3%	154 +14%	184 +19%	202 +10%	206 +2%	201 -2%	183 -9%	169 -8%	153 -9%	142 -7%	133 -6%	127 -5%	126 -1%	151 +20%	177 +17%	197 +11%	215 +9%	201 -7%	182 -9%	169 -7%	150 -11%	135 -10%	121 -11%	113 -6%	106 -6%	99 -7%	92 -7%	81 -12%	79 -3%	78 -1%	84 +8%	89 +6%	48 -46%	39 -20%	39 +1%	43 +11%	83 +93%	93 +13%	93 N/A	90 -4%	88 -3%	96 +9%	106 +11%	116 +9%	127 +10%	141 +11%	184 +30%	255 +39%	346 +36%	398 +15%	420 +6%	420 0%	439 +5%	461 +5%	508 +10%	541 +7%	585 +8%	1 014 +73%	1 064 +5%	1 111 +4%	765 -31%	807 +6%	823 +2%	815 -1%	818 +0%	828 +1%	830 +0%	840 +1%	851 +1%	850 0%	873 +3%	885 +1%	906 +2%
Gross Profit
Cost of Revenue	(50)	(69)	(102)	(120)	(141)	(157)	(152)	(241)	(292)	(335)	(367)	(347)	(378)	(400)	(342)	(256)	(161)	(472)	(99)	(102)	(106)	(108)	(122)	(140)	(152)	(152)	(146)	(135)	(127)	(120)	(114)	(108)	(102)	(100)	(114)	(128)	(136)	(141)	(129)	(112)	(101)	(89)	(79)	(75)	(76)	(74)	(72)	(67)	(58)	(53)	(48)	(50)	(49)	(23)	(17)	(18)	(22)	(45)	(51)	(52)	(50)	(49)	(53)	(56)	(59)	(64)	(70)	(100)	(141)	(192)	(222)	(228)	(223)	(234)	(231)	(247)	(260)	(268)	(459)	(480)	(503)	(346)	(357)	(350)	(331)	(314)	(317)	(313)	(337)	(349)	(356)	(383)	(378)	(401)
Gross Profit	10 N/A	15 +43%	22 +50%	25 +15%	21 -16%	17 -20%	15 -14%	21 +46%	34 +60%	47 +38%	58 +25%	54 -8%	60 +12%	74 +24%	57 -23%	53 -8%	41 -22%	85 +107%	27 -69%	27 +3%	26 -6%	27 +5%	32 +20%	43 +34%	50 +16%	54 +9%	55 +1%	48 -13%	42 -12%	33 -21%	28 -16%	26 -7%	25 -4%	25 +2%	37 +46%	49 +32%	61 +25%	74 +21%	72 -2%	70 -3%	68 -2%	61 -10%	55 -9%	46 -17%	38 -18%	32 -14%	27 -15%	26 -6%	23 -11%	26 +13%	30 +14%	34 +16%	40 +15%	25 -37%	21 -15%	21 -2%	21 N/A	38 +81%	42 +12%	42 -1%	40 -4%	39 -3%	43 +11%	51 +17%	57 +12%	63 +11%	72 +14%	84 +18%	115 +36%	154 +34%	176 +14%	192 +9%	197 +2%	205 +4%	230 +12%	261 +14%	282 +8%	316 +12%	555 +75%	584 +5%	608 +4%	418 -31%	451 +8%	472 +5%	484 +2%	504 +4%	510 +1%	517 +1%	503 -3%	502 0%	495 -1%	491 -1%	507 +3%	505 0%
Operating Income
Operating Expenses	(58)	(63)	(69)	(74)	(54)	(66)	(64)	(68)	(57)	(68)	(100)	(257)	(260)	(191)	(222)	(58)	(47)	(117)	(46)	(49)	(57)	(58)	(95)	(107)	(98)	(64)	(79)	(80)	(81)	(70)	(76)	(65)	(57)	(69)	(147)	(155)	(162)	(77)	(75)	(72)	(71)	(67)	(65)	(60)	(55)	(53)	(48)	(45)	(41)	(35)	(36)	(38)	(41)	(28)	(24)	(23)	(23)	(39)	(44)	(44)	(44)	(43)	(45)	(51)	(56)	(62)	(74)	(91)	(112)	(142)	(162)	(167)	(180)	(195)	(216)	(252)	(266)	(286)	(507)	(532)	(555)	(379)	(410)	(435)	(454)	(467)	(480)	(479)	(461)	(457)	(448)	(441)	(462)	(458)
Selling, General & Administrative	(10)	(14)	(18)	(20)	(23)	(32)	(30)	(35)	(37)	(39)	(57)	(69)	(70)	(60)	(46)	(28)	(23)	(35)	(23)	(23)	(27)	(29)	(26)	(34)	(38)	(40)	(42)	(42)	(41)	(45)	(40)	(33)	(26)	(21)	(28)	(37)	(41)	(46)	(44)	(43)	(44)	(43)	(43)	(40)	(37)	(37)	(33)	(29)	(26)	(23)	(23)	(25)	(27)	(17)	(15)	(15)	(14)	(24)	(27)	(27)	(27)	(27)	(29)	(33)	(37)	(41)	(48)	(58)	(72)	(93)	(107)	(113)	(122)	(131)	(147)	(172)	(182)	(196)	(350)	(370)	(387)	(269)	(293)	(311)	(322)	(339)	(345)	(350)	(332)	(328)	(324)	(318)	(336)	(331)
Depreciation & Amortization	(42)	(42)	(42)	(42)	(4)	(4)	(4)	(3)	(3)	(7)	(8)	(130)	(132)	(70)	(131)	(8)	(8)	(20)	(2)	(9)	(17)	(6)	(43)	(40)	(33)	(1)	(14)	(14)	(13)	(1)	(13)	(12)	(13)	(30)	(100)	(99)	(98)	(9)	(9)	(8)	(8)	(7)	(7)	(6)	(4)	(3)	(3)	(5)	(5)	(2)	(6)	(3)	(4)	(3)	(2)	(2)	(2)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(5)	(7)	(11)	(14)	(19)	(21)	(22)	(25)	(27)	(30)	(34)	(36)	(38)	(66)	(68)	(70)	(44)	(46)	(49)	(50)	(52)	(53)	(53)	(53)	(50)	(51)	(50)	(50)	(50)
Other Operating Expenses	(6)	(7)	(9)	(12)	(27)	(30)	(30)	(29)	(17)	(22)	(35)	(57)	(59)	(61)	(46)	(22)	(17)	(61)	(21)	(17)	(13)	(23)	(26)	(34)	(28)	(23)	(23)	(25)	(27)	(25)	(23)	(19)	(17)	(18)	(19)	(20)	(23)	(22)	(22)	(21)	(19)	(17)	(15)	(14)	(13)	(14)	(12)	(11)	(9)	(10)	(8)	(10)	(11)	(8)	(7)	(6)	(7)	(12)	(13)	(13)	(13)	(12)	(13)	(14)	(15)	(16)	(19)	(23)	(26)	(30)	(34)	(32)	(34)	(37)	(39)	(46)	(47)	(52)	(90)	(93)	(98)	(66)	(71)	(75)	(82)	(75)	(83)	(77)	(77)	(78)	(75)	(74)	(76)	(76)
Operating Income	(48) N/A	(49) -2%	(47) +4%	(49) -4%	(33) +33%	(50) -51%	(50) -1%	(47) +6%	(23) +50%	(21) +9%	(42) -97%	(203) -384%	(200) +1%	(117) +42%	(165) -41%	(5) +97%	(6) -29%	(32) -415%	(20) +38%	(22) -11%	(32) -44%	(31) +1%	(63) -100%	(64) -2%	(48) +24%	(10) +80%	(24) -156%	(33) -35%	(39) -18%	(37) +4%	(48) -29%	(39) +19%	(32) +18%	(44) -38%	(110) -152%	(106) +3%	(101) +5%	(3) +97%	(3) +17%	(2) +28%	(3) -39%	(6) -128%	(9) -60%	(14) -56%	(18) -24%	(21) -20%	(21) +3%	(19) +8%	(18) +7%	(9) +48%	(7) +26%	(4) +44%	(2) +58%	(3) -69%	(2) +11%	(2) +4%	(2) +4%	(2) +23%	(1) +18%	(2) -50%	(3) -62%	(4) -15%	(2) +44%	(0) +82%	1 N/A	1 -25%	(2) N/A	(7) -196%	3 N/A	12 +356%	15 +18%	25 +73%	16 -35%	10 -37%	14 +33%	9 -36%	16 +78%	31 +97%	49 +59%	52 +8%	53 +1%	39 -26%	40 +3%	38 -6%	31 -19%	38 +23%	30 -20%	39 +29%	43 +10%	45 +5%	47 +5%	50 +6%	45 -9%	47 +4%
Pre-Tax Income
Interest Income Expense	(0)	0	0	(1)	(3)	(4)	(3)	(4)	(3)	(5)	(5)	(6)	(4)	(3)	(4)	(2)	(3)	3	(4)	(2)	(7)	(6)	(4)	(9)	(3)	11	4	7	6	1	1	2	1	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(2)	(3)	(3)	(2)	(2)	(2)	(3)	(2)	(4)	(4)	(1)	(1)	(1)	(2)	(3)	(0)	(5)	(7)	(10)	(0)	(16)	(17)	(23)	(21)	(29)	(33)	(32)	(23)	(54)	(57)	(57)	(27)	(47)	(48)	(54)	(48)	(53)	(53)	(51)	(48)	(49)	(58)	(59)	(61)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	(63)	12	12	0	12	0	0	0	(35)	0	0	0	(13)	0	0	(0)	(12)	0	0	0	(71)	0	0	0	0	0	0	0	(0)	0	0	0	(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	0	0	(7)	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(5)	0	0	0	(7)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	(0)	(0)	(0)	(0)	(0)	(1)	(0)	(0)	(1)	(1)	0	(2)	(2)	(1)	(0)	(0)	(0)	(2)	(0)	(1)	(0)	(0)	0	0	0	(3)	0	0	0	(14)	0	0	0	(4)	0	(0)	(0)	(7)	0	0	0	(12)	0	0	0	(14)	(0)	0	(0)	(4)	0	0	0	1
Pre-Tax Income	(48) N/A	(48) -1%	(47) +3%	(50) -6%	(36) +29%	(54) -51%	(53) +1%	(51) +5%	(27) +47%	(26) +4%	(47) -81%	(209) -345%	(204) +2%	(183) +10%	(157) +14%	5 N/A	(9) N/A	(21) -140%	(23) -8%	(24) -2%	(38) -60%	(77) -105%	(67) +14%	(73) -9%	(52) +29%	(18) +66%	(20) -15%	(26) -30%	(33) -27%	(48) -44%	(48) +1%	(37) +23%	(30) +17%	(116) -281%	(111) +4%	(108) +3%	(102) +6%	(4) +96%	(3) +16%	(3) +22%	(3) -24%	(7) -116%	(10) -46%	(15) -51%	(18) -23%	(22) -23%	(21) +4%	(20) +7%	(19) +5%	(11) +43%	(9) +18%	(7) +23%	(5) +32%	(5) -7%	(5) +6%	(4) +15%	(6) -44%	(5) +5%	(5) +2%	(6) -12%	(5) +22%	(5) -18%	(3) +38%	(2) +39%	(2) +5%	(3) -47%	(7) -161%	(14) -90%	(7) +51%	(2) +76%	(2) N/A	8 N/A	(7) N/A	(15) -124%	(15) -1%	(25) -61%	(17) +32%	1 N/A	(6) N/A	(5) +20%	(5) N/A	1 N/A	(6) N/A	(17) -161%	(23) -40%	(24) -3%	(23) +5%	(15) +35%	(8) +43%	(7) +19%	(2) +72%	(9) -353%	(14) -58%	(13) +8%
Net Income
Tax Provision	0	0	0	0	5	11	11	10	6	(2)	(1)	(0)	(1)	(1)	(2)	(2)	7	(14)	1	3	(7)	0	(1)	(2)	1	1	2	3	3	2	2	2	2	7	6	6	4	7	7	7	8	1	1	1	1	0	0	0	0	0	0	0	1	1	0	1	0	1	1	0	0	13	13	32	32	20	20	1	32	29	29	29	14	14	10	11	(5)	(10)	(7)	(9)	(9)	3	4	9	9	(13)	(14)	(18)	(18)	(7)	(7)	(8)	(8)	1
Income from Continuing Operations	(48)	(48)	(47)	(50)	(31)	(43)	(43)	(41)	(21)	(27)	(47)	(209)	(205)	(184)	(159)	4	(2)	(35)	(22)	(21)	(45)	(77)	(68)	(75)	(51)	(16)	(18)	(24)	(30)	(46)	(46)	(34)	(28)	(109)	(105)	(103)	(98)	3	4	5	5	(6)	(9)	(14)	(18)	(22)	(21)	(20)	(19)	(11)	(9)	(7)	(4)	(4)	(4)	(3)	(5)	(5)	(5)	(5)	(4)	7	9	30	30	17	13	(13)	25	28	27	37	8	(1)	(5)	(14)	(22)	(9)	(13)	(14)	(14)	4	(3)	(8)	(15)	(37)	(37)	(32)	(26)	(14)	(9)	(16)	(22)	(11)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	0	2	7	9	10	8	4	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	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
Net Income (Common)	(48) N/A	(48) -1%	(47) +3%	(50) -6%	(31) +37%	(43) -38%	(43) +1%	(41) +4%	(21) +48%	(28) -30%	(47) -72%	(209) -342%	(205) +2%	(184) +11%	(168) +8%	(2) +99%	(9) -309%	(25) -180%	(62) -144%	(82) -33%	(110) -34%	(94) +14%	(58) +39%	(51) +11%	(19) +64%	(14) +23%	(16) -15%	(17) -6%	(28) -63%	(46) -61%	(46) N/A	(34) +25%	(28) +18%	(109) -286%	(105) +4%	(103) +2%	(98) +5%	3 N/A	4 +18%	5 +18%	5 +9%	(6) N/A	(9) -60%	(14) -60%	(18) -26%	(22) -23%	(21) +4%	(19) +8%	(18) +5%	(11) +43%	(9) +19%	(7) +24%	(4) +35%	(5) -26%	(5) +2%	(5) +12%	(7) -52%	(18) -151%	(17) +1%	(18) -3%	(16) +11%	7 N/A	9 +28%	30 +225%	30 +1%	17 -43%	13 -25%	(13) N/A	25 N/A	28 +11%	28 0%	37 +35%	8 -80%	(1) N/A	(5) -525%	(14) -180%	(23) -63%	(11) +52%	(16) -48%	(17) -5%	(16) +6%	4 N/A	(3) N/A	(8) -196%	(14) -80%	(37) -158%	(37) +1%	(32) +12%	(26) +19%	(14) +48%	(9) +34%	(15) -70%	(21) -35%	(11) +45%
EPS (Diluted)	-7 374.72 N/A	-2 832.55 +62%	-6 969.94 -146%	-6 832.28 +2%	-1 440.8 +79%	-2 139.63 -49%	-1 749.11 +18%	-1 485.01 +15%	-211 +86%	-275 -30%	-474 -72%	-2 092.99 -342%	-2 051.99 +2%	-1 835 +11%	-1 681.99 +8%	-10.99 +99%	52.46 N/A	-251.99 N/A	-205.33 +19%	-205.25 +0%	-274.25 -34%	-235.74 +14%	-115.6 +51%	-102.8 +11%	-37 +64%	-28.6 +23%	-32.79 -15%	-34.79 -6%	-56.8 -63%	-91.4 -61%	-91.4 N/A	-68.8 +25%	-56.6 +18%	-182 -222%	-74.92 +59%	-73.28 +2%	-69.78 +5%	2.42 N/A	2.85 +18%	3.35 +18%	3.64 +9%	-3.92 N/A	-6.76 -72%	-10.07 -49%	-13.61 -35%	-16.76 -23%	-11.66 +30%	-10.72 +8%	-10.22 +5%	-6.02 +41%	-4.77 +21%	-3.25 +32%	-2 +38%	-2.54 -27%	-2.26 +11%	-1.91 +15%	-2.69 -41%	-6.48 -141%	-5.27 +19%	-5.42 -3%	-4.81 +11%	2.09 N/A	2.7 +29%	8.08 +199%	8.47 +5%	3.71 -56%	3.19 -14%	-3.04 N/A	5.18 N/A	6.3 +22%	6.15 -2%	6.98 +13%	1.53 -78%	-0.17 N/A	-0.97 -471%	-2.53 -161%	-3.7 -46%	-1.92 +48%	-2.58 -34%	-2.77 -7%	-2.59 +6%	0.61 N/A	-0.45 N/A	-1.26 -180%	-2.27 -80%	-5.89 -159%	-5.83 +1%	-5.13 +12%	-4.15 +19%	-2.16 +48%	-1.34 +38%	-2.43 -81%	-3.29 -35%	-1.76 +47%

Income Statement Balance Sheet Cash Flow Statement

Stockwik Forvaltning AB
STO:STWK

Income Statement

Earnings Waterfall
Stockwik Forvaltning AB

Income Statement
Stockwik Forvaltning AB

See Also

Company

Help

Tools

Stocks

Stockwik Forvaltning AB STO:STWK

Income Statement

Earnings Waterfall Stockwik Forvaltning AB

Income Statement Stockwik Forvaltning AB

See Also

Company

Help

Tools

Stocks

Stockwik Forvaltning AB
STO:STWK

Earnings Waterfall
Stockwik Forvaltning AB

Income Statement
Stockwik Forvaltning AB