Doro AB (publ) (DORO.ST) - Quarterly Income Statement

Home
DORO.ST
Financials

24.1 (SEK) • At close February 20, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) SEK.

	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1
Revenue Numbers are in millions	217.7	206.7	194.6	289.6	272.7	203	208.3	265.4	241.2	198.4	204.6	-113.9	409.9	406.9	336.7	489.6	443.2	332.3	424.2	615.8	521.4	459.6	466.2	554.1	508.5	424.2	419.6	560.4	465.3	446	452.3	599.4	473.2	473.5	413	616.5	446.5	425.8	340.1	429.7	330.3	276.9	233	373.9	279.4	273	208.9	299.8	210.8	156.5	170.4	263.5	181.9	164.9	135.1	229.1	168.8	130.8	104.1	187.6	111.1	99.2	94.7
Cost of Revenue Numbers are in millions	108.3	114.5	112.9	174.3	154.4	121.1	133.8	174.7	150.4	127.8	139	-60.7	256.7	254.6	209.7	321.9	299.7	216.6	281.1	434.4	359	299	321.1	373.6	348.5	269.1	278	1,200.8	-9.1	-13.4	-9.5	1,204.6	-1	-8.1	-3.1	4.1	-1.6	-2.1	-2.4	12.2	292.3	252.7	217	17.5	249.9	247.7	194.7	19	0	0	0	0	0	0	126.5	0	0	0	0	0	0	0	0
Gross Profit Numbers are in millions	109.4	92.2	81.7	115.3	118.3	81.9	74.5	90.7	90.8	70.6	65.6	-53.2	153.2	152.3	127	167.7	143.5	115.7	143.1	181.4	162.4	160.6	145.1	180.5	160	155.1	141.6	-640.4	474.4	459.4	461.8	-605.2	474.2	481.6	416.1	612.4	448.1	427.9	342.5	417.5	38	24.2	16	356.4	29.5	25.3	14.2	280.8	210.8	156.5	170.4	263.5	181.9	164.9	8.6	229.1	168.8	130.8	104.1	187.6	111.1	99.2	94.7
Gross Profit Ratio Numbers are in millions	0.503	0.446	0.42	0.398	0.434	0.403	0.358	0.342	0.376	0.356	0.321	0.467	0.374	0.374	0.377	0.343	0.324	0.348	0.337	0.295	0.311	0.349	0.311	0.326	0.315	0.366	0.337	-1.143	1.02	1.03	1.021	-1.01	1.002	1.017	1.008	0.993	1.004	1.005	1.007	0.972	0.115	0.087	0.069	0.953	0.106	0.093	0.068	0.937	1	1	1	1	1	1	0.064	1	1	1	1	1	1	1	1
Reseach & Development Expenses Numbers are in millions	16.3	14.3	15.7	25.8	14	19.5	18.7	19	14.7	16	14.7	-2.1	22.9	28.2	27.4	31.9	27.7	26.1	22.7	27.1	25.5	20.2	25.9	29.3	26.2	26.3	23	81.9	23.9	24.7	26.2	88.4	0	0	0	60.5	0	0	0	65.6	0	0	0	50	0	0	0	42.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General & Administrative Expenses Numbers are in millions	0	16.2	17.2	17.9	14.5	16	14.6	13.8	11	13.8	12.3	-59.4	35.6	46.9	31	46.1	40.1	40.1	34.6	45.3	35.4	45.4	30	36.7	30.2	33.4	34	27.2	27.9	29.4	32.1	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
Selling & Marketing Expenses Numbers are in millions	0	50.3	47.1	48	53.3	47.2	39.6	39.2	39.1	37.1	37.1	-36.4	61	57.4	52.3	56	52.8	46.2	69.4	78.3	68	69.8	68.6	77.1	70.8	69.8	60.7	85.1	64.4	67.4	60.5	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
SG&A Numbers are in millions	64	66.5	64.3	65.9	67.8	63.2	54.2	53	50.1	50.9	49.4	-95.8	96.6	104.3	83.3	102.1	92.9	86.3	104	123.6	103.4	115.2	98.6	113.8	101	103.2	94.7	112.3	92.3	96.8	92.6	636	0	0	0	520.1	0	0	0	397.9	0	0	0	318.9	0	0	0	246.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Expenses Numbers are in millions	0	-1.2	0	0	0	1.8	1.6	-5.6	0.9	1.6	1.6	3.3	4.7	1.7	1.1	4	2.1	4.5	-1.2	0.1	0.3	1	0.6	0.5	0.5	0.5	1	-658.5	452.9	440.3	444.5	-640.4	460.3	477.4	406.8	-620.9	416.8	396.5	362.6	-356.9	301	262.2	228.3	-366.3	259.1	255.5	201.2	271.8	194.6	151.9	157.8	233.5	166.3	154.5	129.1	202.7	155.6	127.8	99.6	168.4	104.1	102.7	90.7
Operating Expenses Numbers are in millions	80.3	79.6	80	91.7	79.4	82.7	72.9	66.4	64.8	66.9	64.1	-102.1	119.5	132.5	110.7	124.6	120.6	112.4	126.7	148.7	128.9	135.4	124.5	140.6	127.2	129.5	117.7	-658.5	452.9	440.3	444.5	-640.4	460.3	477.4	406.8	-620.9	416.8	396.5	362.6	-356.9	301	262.2	228.3	-366.3	259.1	255.5	201.2	271.8	194.6	151.9	157.8	233.5	166.3	154.5	129.1	202.7	155.6	127.8	99.6	168.4	104.1	102.7	90.7
Operating Income Numbers are in millions	29.1	12.6	1.7	23.6	38.9	-0.8	1.6	16	26.9	3.7	1.5	41.4	38.4	21.5	17.4	28.3	25	7.8	15.2	28.8	33.8	26.2	21.2	38	33.3	26.1	24.9	34.1	21.5	19.1	17.3	20.3	13.9	4.2	9.3	58.7	29.7	29.3	-22.5	37.8	29.3	14.7	4.7	33.5	20.3	17.5	7.7	28	16.2	4.6	12.6	30	15.6	10.4	6	26.4	13.2	3	4.5	19.2	7	-3.5	4
Operating Income Ratio Numbers are in millions	0.134	0.061	0.009	0.081	0.143	-0.004	0.008	0.06	0.112	0.019	0.007	-0.363	0.094	0.053	0.052	0.058	0.056	0.023	0.036	0.047	0.065	0.057	0.045	0.069	0.065	0.062	0.059	0.061	0.046	0.043	0.038	0.034	0.029	0.009	0.023	0.095	0.067	0.069	-0.066	0.088	0.089	0.053	0.02	0.09	0.073	0.064	0.037	0.093	0.077	0.029	0.074	0.114	0.086	0.063	0.044	0.115	0.078	0.023	0.043	0.102	0.063	-0.035	0.042
Total Other Income Expenses Net Numbers are in millions	3.2	2.5	5.6	-2.6	-8.4	1.9	3.4	-5.3	-4.1	2.5	3.3	-281.9	-1.8	-5.1	8.3	-0.4	0.2	-12.2	4.7	1.6	-1.8	-1.6	-0.9	-0.2	-0.1	3.4	0.2	15.2	-0.1	0.2	0.4	-18.9	-0.1	-2.9	-1.3	-37.8	-0.8	-2.4	-5.5	-7.8	0.6	-1.7	-1.6	-1.4	-0.2	-0.3	0.2	0.2	-4.4	2	-9.6	3.1	10.6	-2.3	-0.5	6.6	-13.1	5.3	0.6	3.6	-0.2	-1.3	-3.9
Income Before Tax Numbers are in millions	32.3	15.1	7.3	21	30.5	1.1	5	10.7	22.8	6.2	4.8	35.7	36.6	16.4	25.7	27.9	25.2	-4.4	19.9	30.4	32	24.6	20.3	35.2	33.2	29.5	25.1	33.3	21.4	19.3	17.7	16.3	13.8	1.3	8	56.6	28.9	26.9	-28	33.3	29.9	13	3.1	33.2	20.1	17.2	7.9	28.2	11.8	6.6	3	33.1	26.2	8.1	5.5	33	0.1	8.3	5.1	22.8	6.8	-4.8	0.1
Income Before Tax Ratio Numbers are in millions	0.148	0.073	0.038	0.073	0.112	0.005	0.024	0.04	0.095	0.031	0.023	-0.313	0.089	0.04	0.076	0.057	0.057	-0.013	0.047	0.049	0.061	0.054	0.044	0.064	0.065	0.07	0.06	0.059	0.046	0.043	0.039	0.027	0.029	0.003	0.019	0.092	0.065	0.063	-0.082	0.077	0.091	0.047	0.013	0.089	0.072	0.063	0.038	0.094	0.056	0.042	0.018	0.126	0.144	0.049	0.041	0.144	0.001	0.063	0.049	0.122	0.061	-0.048	0.001
Income Tax Expense Numbers are in millions	8.1	0.9	1.2	15.3	8.5	-1.9	1.4	-5.3	6.2	1.3	1.3	11.7	9.4	3.5	6.9	8.7	6.5	-1.1	5.4	9.6	9	5.9	4.9	9.6	6.7	8.7	6.5	10.8	5.7	4	4.7	4.9	1.2	0.1	2.2	14.2	6.9	5.8	-6.3	10.9	5.5	3.6	1.1	7	5.1	5	0.5	9.6	-13.9	0.6	0.5	13.9	-5	0.2	0.4	-1.1	-10.6	0.9	0.1	1.8	0.4	0	0
Net Income Numbers are in millions	24.2	14.2	6.1	5.7	22	3	3.6	16	16.6	4.9	3.5	310.2	27.2	12.9	18.8	19.2	18.7	-3.3	14.5	20.8	23	18.7	15.4	25.6	26.5	20.8	18.6	22.5	15.7	15.3	13	11.4	12.6	1.2	5.8	42.4	22	21.1	-21.7	22.4	24.4	9.4	2	26.2	15	12.2	7.4	18.6	25.7	6	2.5	19.2	25.7	8.5	5.1	34.1	10.7	7.3	5	21.1	6.4	-4.8	0.1
Net Income Ratio Numbers are in millions	0.111	0.069	0.031	0.02	0.081	0.015	0.017	0.06	0.069	0.025	0.017	-2.723	0.066	0.032	0.056	0.039	0.042	-0.01	0.034	0.034	0.044	0.041	0.033	0.046	0.052	0.049	0.044	0.04	0.034	0.034	0.029	0.019	0.027	0.003	0.014	0.069	0.049	0.05	-0.064	0.052	0.074	0.034	0.009	0.07	0.054	0.045	0.035	0.062	0.122	0.038	0.015	0.073	0.141	0.052	0.038	0.149	0.063	0.056	0.048	0.112	0.058	-0.048	0.001
EPS Numbers are in millions	0.99	0.58	0.25	0.23	0.9	0.12	0.15	0.66	0.68	0.2	0.14	0.76	1.13	0.54	0.78	0.81	0.79	-0.14	0.61	0.88	0.97	0.79	0.65	1.08	1.12	0.87	0.78	0.95	0.66	0.65	0.56	0.49	0.54	0.05	0.25	1.82	0.95	0.91	-0.99	1.06	1.15	0.45	0.1	1.35	0.77	0.63	0.38	0.96	1.33	0.31	0.13	0.99	1.34	0.41	0.27	1.78	0.56	0.38	0.26	1.21	0.37	-0.28	0.01
EPS Diluted Numbers are in millions	0.99	0.58	0.25	0.23	0.9	0.12	0.15	0.66	0.68	0.2	0.14	1	1.13	0.54	0.78	0.81	0.79	-0.14	0.61	0.88	0.97	0.79	0.65	1.08	1.12	0.87	0.78	0.95	0.66	0.65	0.56	0.49	0.54	0.05	0.25	1.82	0.95	0.91	-0.98	1.06	1.15	0.45	0.1	1.35	0.77	0.63	0.38	0.96	1.33	0.31	0.13	0.99	1.34	0.41	0.27	1.78	0.56	0.38	0.26	1.21	0.37	-0.28	0.01
EBITDA Numbers are in millions	42.5	20.4	10.5	42	48.4	11	13.6	28	36.8	14.1	13.3	73.3	62.2	49.9	46.8	64.6	51.1	33.5	44.9	65.2	57	46.3	43	64.7	53.8	43.6	37.5	57.7	38	33.8	31.3	42.7	32.9	21	22.3	70.1	39.4	39.7	-11.7	43.5	40	25.3	16	45.4	29.5	25.3	14.2	34.7	21.6	9.2	17.5	34.6	19.3	13.1	8.6	28	18.3	7.2	9.2	24.6	9	-1.1	5.4
EBITDA Ratio Numbers are in millions	0.195	0.099	0.054	0.145	0.177	0.054	0.065	0.106	0.153	0.071	0.065	-0.644	0.152	0.123	0.139	0.132	0.115	0.101	0.106	0.106	0.109	0.101	0.092	0.117	0.106	0.103	0.089	0.103	0.082	0.076	0.069	0.071	0.07	0.044	0.054	0.114	0.088	0.093	-0.034	0.101	0.121	0.091	0.069	0.121	0.106	0.093	0.068	0.116	0.102	0.059	0.103	0.131	0.106	0.079	0.064	0.122	0.108	0.055	0.088	0.131	0.081	-0.011	0.057

Doro AB (publ)

SSE:DORO.ST Add to watchlist

SSE:DORO.ST