Micro Systemation AB (publ) (MSAB-B.ST) - Quarterly Income Statement

Home
MSAB-B.ST
Financials

56.4 (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	2008 Q4	2008 Q3	2008 Q2	2008 Q1
Revenue Numbers are in millions	115.2	79.1	92.8	116.849	108	104.7	87.4	106.577	93.7	87.1	75.6	108.46	89.6	64.6	70.4	66.657	93.3	83.9	66.2	83.933	93.3	64.1	66.2	86.171	89.4	63	65.3	84.863	102	59.5	55.4	71.955	71.6	52	46.8	65.212	59.6	51.547	50.549	65.545	45.924	37.557	31.945	41.035	32.281	35.887	28.329	54.602	31.289	24.168	26.577	40.791	35.309	24.647	29.364	54.837	31.777	17.428	20.055	30.969	13.795	16.573	19.247	22.73	13.351	13.697	13.49
Cost of Revenue Numbers are in millions	59.5	82.6	101.5	84.615	61.6	78.5	60.3	76.839	66	61.3	56.9	73.578	48.8	52	50.5	55.741	51.4	57.4	54.9	60.371	54.4	52.7	50.9	56.703	51.3	44.4	46.3	50.587	47	34.7	33.6	35.854	36.6	28.6	29.9	33.272	31.9	28.14	25.527	33.202	22.792	32.291	20.357	19.845	19.418	21.153	22.192	73.893	5.731	3.489	2.963	59.55	5.965	3.545	7.313	17.834	10.329	2.428	4.733	5.771	4.065	2.703	2.531	3.84	1.088	1.689	1.659
Gross Profit Numbers are in millions	55.7	-3.5	-8.7	32.234	46.4	26.2	27.1	29.738	27.7	25.8	18.7	34.882	40.8	12.6	19.9	10.916	41.9	26.5	11.3	23.562	38.9	11.4	15.3	29.468	38.1	18.6	19	34.276	55	24.8	21.8	36.101	35	23.4	16.9	31.94	27.7	23.407	25.022	32.343	23.132	5.266	11.588	21.19	12.863	14.734	6.137	-19.291	25.558	20.679	23.614	-18.759	29.344	21.102	22.051	37.003	21.448	15	15.322	25.198	9.73	13.87	16.716	18.89	12.263	12.008	11.831
Gross Profit Ratio Numbers are in millions	0.484	-0.044	-0.094	0.276	0.43	0.25	0.31	0.279	0.296	0.296	0.247	0.322	0.455	0.195	0.283	0.164	0.449	0.316	0.171	0.281	0.417	0.178	0.231	0.342	0.426	0.295	0.291	0.404	0.539	0.417	0.394	0.502	0.489	0.45	0.361	0.49	0.465	0.454	0.495	0.493	0.504	0.14	0.363	0.516	0.398	0.411	0.217	-0.353	0.817	0.856	0.889	-0.46	0.831	0.856	0.751	0.675	0.675	0.861	0.764	0.814	0.705	0.837	0.868	0.831	0.919	0.877	0.877
Reseach & Development Expenses Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	68.2	0	0	0	68.4	0	0	0	56.7	0	0	0	51.3	0	0	0	44	0	0	0	39.8	0	0	0	31.7	0	0	0	21.4	0	0	0	21.2	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	0	15.7	19.8	15.8	15.198	13.9	11.6	10.7	11.662	9.5	11.4	17.1	16.863	15.9	19.9	18.1	20.588	17.7	-39.7	-35.8	16.941	14.8	18.6	15.6	14.387	11.3	14.5	11.2	13.267	12.1	13.009	11.585	12.585	11.186	11.895	21.028	17.294	10.876	9.299	8.095	0	8.067	7.037	6.244	0	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	8.067	7.037	6.244	0	5.51	5.484	4.914	5.611	4.191	3.858	3.209	0	2.196	3.946	3.258	0	2.336	2.872	2.126
SG&A Numbers are in millions	24.7	75.5	91.9	81.9	71.5	81.1	70.3	71.304	15.7	19.8	15.8	15.198	13.9	11.6	10.7	11.662	9.5	11.4	17.1	16.863	15.9	19.9	18.1	20.588	17.7	-39.7	-35.8	16.941	14.8	18.6	15.6	14.387	11.3	14.5	11.2	13.267	12.1	13.009	11.585	12.585	11.186	11.895	21.028	17.294	10.876	9.299	8.095	9.7	8.067	7.037	6.244	6.483	5.51	5.484	4.914	5.611	4.191	3.858	3.209	3.425	2.196	3.946	3.258	3.424	2.336	2.872	2.126
Other Expenses Numbers are in millions	0	-82.6	0	-116	0	23.4	18.9	22.04	3.3	3.4	3.1	3.456	2.9	2.9	3.1	3.122	3.1	3	3	3.051	3.1	2.9	2.9	0.233	0.3	102.6	97.4	0.465	0.2	0.2	0.4	0.406	0.4	0.4	0.4	0.421	0.3	0.335	0.591	0.3	0.586	0.322	0.318	0.39	0.349	0.359	0.347	-43.8	14.469	16.49	14.212	-35.227	11.607	13.15	11.765	14.026	9.293	9.487	8.996	10.142	7.683	7.016	7.514	7.351	5.048	5.113	4.429
Operating Expenses Numbers are in millions	24.7	24.3	19.4	27.263	21.4	23.4	18.9	22.04	19	23.2	18.9	18.654	16.8	14.5	13.8	14.784	12.6	14.4	20.1	19.914	19	22.8	21	20.821	18	62.9	61.6	17.406	15	18.8	16	14.793	11.7	14.9	11.6	13.688	12.4	13.344	12.176	12.885	11.772	12.217	21.346	17.684	11.225	9.658	8.442	-34.1	22.536	23.527	20.456	-28.744	17.117	18.634	16.679	19.637	13.484	13.345	12.205	13.567	9.879	10.962	10.772	10.775	7.384	7.985	6.555
Operating Income Numbers are in millions	31	-3.5	-8.7	4.871	25.1	4.7	8.2	3.068	8.7	4.8	2.8	16.228	24	-1.9	6	-3.968	29.4	12.1	-8.8	3.647	19.9	-11.4	-5.6	8.647	20.1	0.1	3.7	16.87	40	6	5.8	21.308	23.3	8.5	5.3	18.252	15.3	10.063	12.846	19.458	11.36	-6.951	-9.758	3.505	1.638	5.076	-2.305	14.81	3.022	-2.848	3.157	9.986	12.227	2.467	5.372	17.366	7.964	1.655	3.117	11.631	-0.149	2.908	5.944	8.115	4.879	4.023	5.276
Operating Income Ratio Numbers are in millions	0.269	-0.044	-0.094	0.042	0.232	0.045	0.094	0.029	0.093	0.055	0.037	0.15	0.268	-0.029	0.085	-0.06	0.315	0.144	-0.133	0.043	0.213	-0.178	-0.085	0.1	0.225	0.002	0.057	0.199	0.392	0.101	0.105	0.296	0.325	0.163	0.113	0.28	0.257	0.195	0.254	0.297	0.247	-0.185	-0.305	0.085	0.051	0.141	-0.081	0.271	0.097	-0.118	0.119	0.245	0.346	0.1	0.183	0.317	0.251	0.095	0.155	0.376	-0.011	0.175	0.309	0.357	0.365	0.294	0.391
Total Other Income Expenses Net Numbers are in millions	-1.1	-2.6	1.5	-2.919	-0.1	-1.5	0.3	4.385	0.5	-1.4	1.6	-0.113	-0.2	-2	2.2	-4.418	-1.8	-0.9	0.7	-1.185	-0.4	1.1	1.5	-0.391	-0.6	1.5	2	1.758	-0.6	0.2	-0.3	0.963	0.6	0.5	0	1.107	0.1	-1.4	2.328	0.342	-0.1	0.287	0.117	0.288	-0.075	0.75	0.455	0.315	-0.097	0.556	-0.6	0.271	0.229	0.049	-0.709	-0.102	-0.446	-0.107	-0.337	0.108	-0.712	-0.115	0.504	1.524	0.03	0.544	-0.653
Income Before Tax Numbers are in millions	29.9	-6.1	-7.2	1.952	25	3.2	8.5	7.553	9.1	3.4	1.4	16.115	23.8	-3.9	8.2	-8.386	27.6	11.2	-8.1	2.462	19.5	-10.3	-4.1	8.256	19.5	1.6	5.7	18.628	39.4	6.2	5.5	22.271	23.9	9	5.3	19.359	15.4	8.762	15.174	19.8	11.237	-6.665	-9.641	3.793	1.562	5.826	-1.85	15.125	2.925	-2.292	2.557	10.257	12.456	2.516	4.663	17.264	7.518	1.548	2.78	11.739	-0.861	2.793	6.448	9.639	4.909	4.567	4.623
Income Before Tax Ratio Numbers are in millions	0.26	-0.077	-0.078	0.017	0.231	0.031	0.097	0.071	0.097	0.039	0.019	0.149	0.266	-0.06	0.116	-0.126	0.296	0.133	-0.122	0.029	0.209	-0.161	-0.062	0.096	0.218	0.025	0.087	0.22	0.386	0.104	0.099	0.31	0.334	0.173	0.113	0.297	0.258	0.17	0.3	0.302	0.245	-0.177	-0.302	0.092	0.048	0.162	-0.065	0.277	0.093	-0.095	0.096	0.251	0.353	0.102	0.159	0.315	0.237	0.089	0.139	0.379	-0.062	0.169	0.335	0.424	0.368	0.333	0.343
Income Tax Expense Numbers are in millions	6.4	-3.3	0.4	1.055	5.4	0.3	1.8	1.223	2.4	0.7	1.4	3.492	5.2	-1	1.7	-1.348	6.1	0.8	0.5	1.168	0.4	0.5	0.3	0.907	4.8	0.3	1.4	4.538	9	1.7	1.4	5.235	5.6	2.5	2	3.426	3.4	2.637	4.091	5.243	1.225	-0.117	-2.004	1.014	0.393	1.192	-0.111	2.967	0.912	-0.641	0.703	3.065	4.178	0.936	1.226	4.452	1.76	0.391	0.757	3.166	-0.924	1.055	2.208	2.772	1.382	1.295	1.298
Net Income Numbers are in millions	23.5	-2.8	-7.6	0.897	19.5	2.9	6.7	6.23	6.8	2.7	1.4	12.623	18.6	-2.9	6.5	-7.038	21.4	10.4	-8.5	1.294	19.1	-10.8	-4.4	7.349	14.7	1.3	4.3	14.09	30.4	4.5	4.1	17.036	18.3	6.5	3.3	15.933	12	6.1	11.1	14.557	10	-6.547	-7.637	2.779	1.169	4.634	-1.739	12.157	2.012	-1.651	1.853	7.192	8.278	1.58	3.437	12.812	5.758	1.157	2.023	8.573	0.063	1.879	4.069	6.867	3.527	3.272	3.325
Net Income Ratio Numbers are in millions	0.204	-0.035	-0.082	0.008	0.181	0.028	0.077	0.058	0.073	0.031	0.019	0.116	0.208	-0.045	0.092	-0.106	0.229	0.124	-0.128	0.015	0.205	-0.168	-0.066	0.085	0.164	0.021	0.066	0.166	0.298	0.076	0.074	0.237	0.256	0.125	0.071	0.244	0.201	0.118	0.22	0.222	0.218	-0.174	-0.239	0.068	0.036	0.129	-0.061	0.223	0.064	-0.068	0.07	0.176	0.234	0.064	0.117	0.234	0.181	0.066	0.101	0.277	0.005	0.113	0.211	0.302	0.264	0.239	0.246
EPS Numbers are in millions	1.27	-0.15	-0.41	0.05	1.06	0.16	0.36	0.34	0.37	0.15	0.07	0.68	1	-0.16	0.35	-0.38	1.16	0.56	-0.46	0.07	1.03	-0.58	-0.24	0.4	0.79	0.07	0.24	0.77	1.65	0.24	0.22	0.93	0.99	0.35	0.18	0.89	0.67	0.34	0.62	0.82	0.56	-0.37	-0.43	0.16	0.07	0.26	-0.098	0.69	0.11	-0.093	0.1	0.41	0.47	0.09	0.19	0.72	0.32	0.07	0.11	0.48	0.004	0.11	0.23	0.39	0.19	0.18	0.19
EPS Diluted Numbers are in millions	1.27	-0.15	-0.41	0.05	1.06	0.16	0.36	0.34	0.37	0.15	0.07	0.68	1	-0.16	0.35	-0.38	1.16	0.56	-0.46	0.07	1.03	-0.58	-0.24	0.4	0.79	0.07	0.24	0.77	1.65	0.24	0.22	0.93	0.99	0.35	0.18	0.89	0.66	0.34	0.61	0.82	0.56	-0.37	-0.43	0.16	0.07	0.26	-0.098	0.69	0.11	-0.093	0.1	0.41	0.46	0.09	0.19	0.72	0.32	0.07	0.11	0.48	0.004	0.11	0.23	0.39	0.19	0.18	0.19
EBITDA Numbers are in millions	35.6	0.9	-2.2	9.673	28.9	6.7	11.9	13.3	12	6	5.9	19.728	27.2	1.5	9.2	-9.769	32.4	15.8	-4.2	3.566	24	-6.8	-0.6	8.88	20.4	0.3	3.9	17.335	40.2	6.2	6.2	21.714	23.7	8.9	5.7	18.673	15.6	10.398	13.437	20.391	11.946	-6.629	-9.44	3.895	1.987	5.435	-1.958	15.337	3.48	-2.517	3.397	10.331	12.513	2.749	5.605	17.59	8.139	1.766	3.208	11.554	-0.049	2.992	6.03	9.65	4.926	4.07	5.311
EBITDA Ratio Numbers are in millions	0.309	0.013	-0.054	0.032	0.281	0.082	0.152	0.06	0.15	0.094	0.078	0.148	0.304	0.023	0.172	-0.147	0.357	0.188	-0.063	0.042	0.257	-0.106	-0.009	0.05	0.239	0.04	0.113	0.181	0.403	0.124	0.128	0.29	0.345	0.192	0.122	0.32	0.262	0.202	0.266	0.311	0.26	-0.177	-0.296	0.13	0.062	0.151	-0.069	0.281	0.111	-0.104	0.128	0.253	0.354	0.112	0.191	0.321	0.256	0.101	0.16	0.373	-0.004	0.181	0.313	0.425	0.369	0.297	0.394

Micro Systemation AB (publ)

SSE:MSAB-B.ST Add to watchlist

SSE:MSAB-B.ST