Duroc AB (publ) (DURC-B.ST) - Quarterly Income Statement

Home
DURC-B.ST
Financials

17.4 (SEK) • At close February 19, 2024

Overview | Financials

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

	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	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3
Revenue Numbers are in millions	704.4	834.8	780.2	769.4	726.8	806.7	947.2	876.6	862.7	1,033.7	996.5	825.1	865.1	942.1	873.4	735.3	703.6	560.1	878.9	853	866.2	775.6	777.6	716.8	704.4	789.8	653.2	573.9	509.4	585.8	584.5	98.5	103	120.7	87.4	127.2	98.6	112.1	122.6	153.7	120	112.6	119.3	130.4	95.1	139.1	102.9	111.5	94.2	150.4	146	178.8	131.1	148.2	127.1	126.6	103	108.6	105.5	93.3	80.4	92.6	118.4	167.1	163.5	209.3	158.1
Cost of Revenue Numbers are in millions	702.7	490.6	436.3	771.1	423.8	486.3	559.2	535.2	550.9	655.5	594.4	522	547.1	585.4	521.5	413.2	398.2	312	501.6	496.2	539	493.4	506.7	466.5	475	520.4	425.3	371.8	334	284.8	386.8	59.8	69.1	75.2	49.6	85	64.6	65.1	71.5	100.8	73.7	66.3	70.9	79.2	57.1	89.1	58.8	69.3	57.6	90.2	84	110.9	78.7	86.9	69	67.2	58.4	20.2	52.9	41.4	37	38.3	63.6	102.6	102.2	130	82.8
Gross Profit Numbers are in millions	1.7	344.2	343.9	-1.7	303	320.4	388	341.4	311.8	378.2	402.1	303.1	318	356.7	351.9	322.1	305.4	248.1	377.3	356.8	327.2	282.2	270.9	250.3	229.4	269.4	227.9	202.1	175.4	301	197.7	38.7	33.9	45.5	37.8	42.2	34	47	51.1	52.9	46.3	46.3	48.4	51.2	38	50	44.1	42.2	36.6	60.2	62	67.9	52.4	61.3	58.1	59.4	44.6	88.4	52.6	51.9	43.4	54.3	54.8	64.5	61.3	79.3	75.3
Gross Profit Ratio Numbers are in millions	0.002	0.412	0.441	-0.002	0.417	0.397	0.41	0.389	0.361	0.366	0.404	0.367	0.368	0.379	0.403	0.438	0.434	0.443	0.429	0.418	0.378	0.364	0.348	0.349	0.326	0.341	0.349	0.352	0.344	0.514	0.338	0.393	0.329	0.377	0.432	0.332	0.345	0.419	0.417	0.344	0.386	0.411	0.406	0.393	0.4	0.359	0.429	0.378	0.389	0.4	0.425	0.38	0.4	0.414	0.457	0.469	0.433	0.814	0.499	0.556	0.54	0.586	0.463	0.386	0.375	0.379	0.476
Reseach & Development Expenses Numbers are in millions	0	1.6	0	0	0	2.8	0	0	0	4.9	0	0	0	1	0	0	0	1	0	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
General & Administrative Expenses Numbers are in millions	0	0	0	0	0	0	0	169.9	131.5	146.6	144	123.5	117.7	118.2	138.4	121.5	111.7	84.8	136	125.2	119.7	0	0	0	92.1	196	52.5	46.2	44.3	0	46.1	6.1	11	12.5	12.9	17.1	11.6	14.2	14.4	19.3	14.6	16.6	14.8	15.2	13.1	15	15.6	18.6	0	0	0	20.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling & Marketing Expenses Numbers are in millions	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	16	19	18.6	0	17.4	18.7	19.1	21.7	18.2	18.6	18	18.6	14	15.6	17.9	29.4	15.7	26.9	23.7
SG&A Numbers are in millions	0	301	305.1	309.1	284.5	292.9	335.8	169.9	131.5	146.6	144	123.5	117.7	118.2	138.4	121.5	111.7	84.8	136	125.2	119.7	239	234.8	222.4	92.1	196	52.5	46.2	44.3	241.8	46.1	6.1	11	12.5	12.9	17.1	11.6	14.2	14.4	19.3	14.6	16.6	14.8	15.2	13.1	15	15.6	18.6	16	19	18.6	20.4	17.4	18.7	19.1	21.7	18.2	18.6	18	18.6	14	15.6	17.9	29.4	15.7	26.9	23.7
Other Expenses Numbers are in millions	0	-806.8	0	0	0	0	357.5	212.9	192.6	213.7	218.6	184.6	177.8	193.4	212.4	187.6	173.7	219.6	200.7	215.8	112.9	258.3	240.5	229.3	121.8	54.2	160.8	144.8	118.8	0	113.8	19	21.4	27.4	27.2	30.5	20	29.8	29.7	39	30.1	35.2	31.5	33.8	28.8	32	33.1	34.4	28	36.1	37.5	38.2	30.8	38.2	36.9	31.4	30.2	73.4	37.5	37.2	29.3	32.5	41	44.7	38.1	52.6	43.8
Operating Expenses Numbers are in millions	0	806.8	321.6	331.2	308.3	312.4	357.5	382.8	324.1	360.3	362.6	308.1	295.5	311.6	350.8	309.1	285.4	304.4	336.7	341	232.6	258.3	240.5	229.3	213.9	250.2	213.3	191	163.1	278.3	159.9	25.1	32.4	39.9	40.1	47.6	31.6	44	44.1	58.3	44.7	51.8	46.3	49	41.9	47	48.7	53	44	55.1	56.1	58.6	48.2	56.9	56	53.1	48.4	92	55.5	55.8	43.3	48.1	58.9	74.1	53.8	79.5	67.5
Operating Income Numbers are in millions	1.7	28	22.2	-1.7	-5.2	14.9	30.5	137.9	-12.3	26	39.5	-5	22.5	54.4	1.2	13	20.1	10.8	40.5	15.8	94.7	26.5	30.5	21.2	15.5	47.8	14.6	41.6	12.3	24.3	37.8	33.2	-5.6	-9.9	-2.3	-2.1	2.4	3	7	-4	1.6	-5.5	2.1	2.3	-3.9	3	-4.6	-10.8	-7.4	5.1	5.9	9.3	4.2	4.4	2.1	-6.2	-3.8	-3.6	-2.9	-60.6	0.1	6.2	-4.1	-9.6	7.5	-0.2	7.8
Operating Income Ratio Numbers are in millions	0.002	0.034	0.028	-0.002	-0.007	0.018	0.032	0.157	-0.014	0.025	0.04	-0.006	0.026	0.058	0.001	0.018	0.029	0.019	0.046	0.019	0.109	0.034	0.039	0.03	0.022	0.061	0.022	0.072	0.024	0.041	0.065	0.337	-0.054	-0.082	-0.026	-0.017	0.024	0.027	0.057	-0.026	0.013	-0.049	0.018	0.018	-0.041	0.022	-0.045	-0.097	-0.079	0.034	0.04	0.052	0.032	0.03	0.017	-0.049	-0.037	-0.033	-0.027	-0.65	0.001	0.067	-0.035	-0.057	0.046	-0.001	0.049
Total Other Income Expenses Net Numbers are in millions	-1.9	-1.2	-9.6	2.1	0.2	-10	-13.5	-1.9	-2.4	-2.4	-2.1	-1.6	-2.2	-2.9	-1.6	-2.7	-3	-4.4	-4.5	-3.1	-4.2	0	-1.7	-1.8	-1.3	-1.5	-0.2	-0.6	-1.1	-6.9	-1.1	0.1	-0.3	-0.2	0.9	-0.8	-0.7	-0.4	-1	-0.6	-0.5	-0.5	-0.4	-0.3	-0.9	-0.3	-0.9	-0.7	-0.3	-0.3	-0.5	-0.4	-0.3	-0.2	-0.5	-0.2	-0.2	-0.5	-0.2	-0.8	0	-0.5	-0.6	1.3	0.1	0.1	-0.2
Income Before Tax Numbers are in millions	0.8	26.8	12.6	3.4	-5	4.9	17	-222.6	-14.8	23.6	37.4	-6.6	20.3	51.5	-0.4	10.3	17.1	6.3	36	12.7	90.5	26.5	28.8	19.4	14.2	46.3	14.4	41	11.2	18	36.7	33.3	-5.9	-10.1	-2.4	-2.9	1.7	2.1	6.4	-4.6	1.2	-6	1.7	2	-4.8	2.7	-5.5	-11.5	-7.7	4.8	5.4	8.9	3.9	4.2	1.6	-6.4	-4	-4.1	-3.1	-61.4	0.1	5.7	-4.7	-8.3	7.6	-0.1	7.6
Income Before Tax Ratio Numbers are in millions	0.001	0.032	0.016	0.004	-0.007	0.006	0.018	-0.254	-0.017	0.023	0.038	-0.008	0.023	0.055	-0	0.014	0.024	0.011	0.041	0.015	0.104	0.034	0.037	0.027	0.02	0.059	0.022	0.071	0.022	0.031	0.063	0.338	-0.057	-0.084	-0.027	-0.023	0.017	0.019	0.052	-0.03	0.01	-0.053	0.014	0.015	-0.05	0.019	-0.053	-0.103	-0.082	0.032	0.037	0.05	0.03	0.028	0.013	-0.051	-0.039	-0.038	-0.029	-0.658	0.001	0.062	-0.04	-0.05	0.046	-0	0.048
Income Tax Expense Numbers are in millions	0.2	3.3	5.2	1.4	-2	32.8	5.4	-11.9	-3.7	-6.5	12.7	-1.8	5.5	13.4	-0.3	4.1	5.9	7.1	11.2	3.8	7.1	-15.1	7.7	4.9	4.3	-3.4	3.8	-23.8	5.6	5.4	12	-1	5.2	-2	-0.6	-0.5	-0.6	1.8	1.2	2.1	0.9	-1.6	0.4	0.4	-1	0.4	-1.1	0.1	-1.9	0.8	1.7	3.1	0.9	1.5	0.4	-0.2	1.9	-1.3	0.2	-6.3	0.2	1.6	-1.2	-1.7	1.7	-1.1	2.2
Net Income Numbers are in millions	-2.3	19.5	4	2	-3	-28	11.6	-210.7	-11.1	30.1	24.8	-4.8	14.8	38.1	-0.2	6.3	11.2	-0.7	24.9	8.9	83.4	41.7	21	14.6	10	49.7	10.6	64.8	5.6	12.6	24.7	7.2	-11.1	-8.1	-1.8	-2.4	2.3	0.3	5.2	-6.7	0.3	-4.4	1.3	1.6	-3.8	2.3	-4.4	-11.6	-5.8	4	3.7	5.8	3	2.7	1.2	-6.2	-5.9	-2.8	-3.3	-55.1	-0.1	4.1	-3.5	-6.5	5.8	1	5.4
Net Income Ratio Numbers are in millions	-0.003	0.023	0.005	0.003	-0.004	-0.035	0.012	-0.24	-0.013	0.029	0.025	-0.006	0.017	0.04	-0	0.009	0.016	-0.001	0.028	0.01	0.096	0.054	0.027	0.02	0.014	0.063	0.016	0.113	0.011	0.022	0.042	0.073	-0.108	-0.067	-0.021	-0.019	0.023	0.003	0.042	-0.044	0.003	-0.039	0.011	0.012	-0.04	0.017	-0.043	-0.104	-0.062	0.027	0.025	0.032	0.023	0.018	0.009	-0.049	-0.057	-0.026	-0.031	-0.591	-0.001	0.044	-0.03	-0.039	0.035	0.005	0.034
EPS Numbers are in millions	-0.059	0.5	0.1	0.051	-0.077	-0.72	0.3	-5.4	-0.28	0.77	0.64	-0.12	0.38	0.98	-0.005	0.16	0.29	-0.018	0.64	0.23	2.14	1.07	0.54	0.39	0.26	1.27	0.27	1.66	0.14	0.32	0.63	4.68	-1.51	-1.11	-0.25	-0.33	0.31	0.27	0.71	-0.91	0.04	-0.6	0.18	0.22	-0.52	0.31	-0.6	-1.58	-0.79	0.55	0.5	0.79	0.41	0.37	0.16	-0.85	-0.81	-0.38	-0.45	-7.52	-0.014	0.56	-0.48	-0.89	0.81	0.14	0.74
EPS Diluted Numbers are in millions	-0.059	0.5	0.1	0.051	-0.077	-0.72	0.3	-5.4	-0.28	0.77	0.64	-0.12	0.38	0.98	-0.005	0.16	0.29	-0.018	0.64	0.23	2.14	1.07	0.54	0.39	0.26	1.27	0.27	1.66	0.14	0.32	0.63	4.68	-1.51	-1.11	-0.25	-0.33	0.31	0.27	0.71	-0.91	0.04	-0.6	0.18	0.22	-0.52	0.31	-0.6	-1.58	-0.79	0.55	0.5	0.79	0.41	0.37	0.16	-0.85	-0.81	-0.38	-0.45	-7.52	-0.014	0.56	-0.48	-0.89	0.81	0.14	0.74
EBITDA Numbers are in millions	26.3	66	44.4	23.4	21.2	-149.9	57.7	-12.8	15.9	51.7	80.5	19.9	47.2	70.5	29	37.9	45.3	38	66.2	42.2	119.3	39.5	43.7	33.9	28.5	57.9	27.8	22.4	23.9	35.8	48.3	34.4	-3.6	-7.3	31.7	-1.2	1.1	5.7	9.5	-1.5	3.5	-2.6	5	4.8	-0.4	6.3	-1.9	-8.1	-5	8	8.6	12.4	7	7.4	4.8	-6.1	-0.7	-0.4	0.5	-58.1	4	10	-0.5	-4.4	11.9	4.3	11.5
EBITDA Ratio Numbers are in millions	0.037	0.065	0.057	0.03	0.029	-0.188	0.061	0.19	0.018	0.05	0.081	0.024	0.055	0.082	0.033	0.052	0.064	0.068	0.075	0.049	0.138	0.049	0.056	0.047	0.041	0.068	0.043	0.041	0.05	0.058	0.083	0.137	0.034	0.068	0.006	-0.009	0.049	0.058	0.083	-0.01	0.038	-0.023	0.042	0.037	-0.004	0.045	-0.018	-0.073	-0.053	0.053	0.059	0.069	0.053	0.05	0.038	0.051	-0.007	-0.004	0.006	-0.623	0.05	0.108	-0.004	-0.026	0.073	0.021	0.073

Duroc AB (publ)

SSE:DURC-B.ST Add to watchlist

SSE:DURC-B.ST