Probi AB (publ)
SSE:PROB.ST
203 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 143.711 | 178.883 | 151.674 | 156.121 | 156.03 | 143.718 | 171.819 | 143.982 | 145.075 | 174.51 | 154.718 | 170.038 | 158.867 | 157.962 | 171.313 | 184.766 | 194.649 | 179.983 | 157.767 | 166.137 | 141.59 | 180.296 | 138.169 | 162.85 | 168.822 | 153.239 | 119.206 | 119.356 | 133.501 | 171.987 | 187.4 | 190.581 | 90.086 | 74.745 | 88.283 | 31.847 | 52.637 | 59.754 | 71.743 | 40.946 | 37.899 | 32.256 | 26.651 | 26.404 | 24.529 | 26.934 | 25.687 | 26.342 | 20.904 | 22.224 | 30.636 | 24.56 | 21.932 | 24.026 | 23.981 | 21.868 | 26.657 | 15.963 | 15.938 |
Cost of Revenue
| 96.075 | 117.532 | 102.284 | 107.531 | 104.801 | 96.998 | 98.815 | 90.993 | 86.223 | 96.806 | 88.817 | 87.44 | 92.326 | 93.422 | 96.985 | 106.294 | 105.718 | 99.011 | 96.185 | 87.264 | 76.675 | 90.509 | 80.098 | 87.106 | 88.697 | 81.195 | 69.089 | 70.363 | 77.083 | 94.772 | 90.532 | 100.855 | 25.761 | 21.493 | 24.764 | 8.956 | 14.172 | 17.614 | 22.378 | 13.271 | 12.678 | 9.833 | 5.895 | 7.885 | 5.595 | 6.49 | 5.822 | 6.495 | 3.721 | 2.649 | 5.612 | 6.881 | 4.179 | 3.949 | 1.824 | 5.177 | 2.108 | 1.464 | 0 |
Gross Profit
| 47.636 | 61.351 | 49.39 | 48.59 | 51.229 | 46.72 | 73.004 | 52.989 | 58.852 | 77.704 | 65.901 | 82.598 | 66.541 | 64.54 | 74.328 | 78.472 | 88.931 | 80.972 | 61.582 | 78.873 | 64.915 | 89.787 | 58.071 | 75.744 | 80.125 | 72.044 | 50.117 | 48.993 | 56.418 | 77.215 | 96.868 | 89.726 | 64.325 | 53.252 | 63.519 | 22.891 | 38.465 | 42.14 | 49.365 | 27.675 | 25.221 | 22.423 | 20.756 | 18.519 | 18.934 | 20.444 | 19.865 | 19.847 | 17.183 | 19.575 | 25.024 | 17.679 | 17.753 | 20.077 | 22.157 | 16.691 | 24.549 | 14.499 | 15.938 |
Gross Profit Ratio
| 0.331 | 0.343 | 0.326 | 0.311 | 0.328 | 0.325 | 0.425 | 0.368 | 0.406 | 0.445 | 0.426 | 0.486 | 0.419 | 0.409 | 0.434 | 0.425 | 0.457 | 0.45 | 0.39 | 0.475 | 0.458 | 0.498 | 0.42 | 0.465 | 0.475 | 0.47 | 0.42 | 0.41 | 0.423 | 0.449 | 0.517 | 0.471 | 0.714 | 0.712 | 0.719 | 0.719 | 0.731 | 0.705 | 0.688 | 0.676 | 0.665 | 0.695 | 0.779 | 0.701 | 0.772 | 0.759 | 0.773 | 0.753 | 0.822 | 0.881 | 0.817 | 0.72 | 0.809 | 0.836 | 0.924 | 0.763 | 0.921 | 0.908 | 1 |
Reseach & Development Expenses
| 6.465 | 9.089 | 10.74 | 9.388 | 7.654 | 9.675 | 9.721 | 11.849 | 6.941 | 10.355 | 9.203 | 9.293 | 9.416 | 8.678 | 9.695 | 11.134 | 7.93 | 7.958 | 9.324 | 8.048 | 6.513 | 8.678 | 7.807 | 6.643 | 8.181 | 8.286 | 9.617 | 8.932 | 6.797 | 9.796 | 11.08 | 27.388 | 6.411 | 9.52 | 7.714 | 8.677 | 7.661 | 0 | 0 | 21.717 | 0 | 0 | 0 | 19.484 | 0 | 0 | 0 | 18.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 15.658 | 15.134 | 17 | 13.768 | 14.422 | 13.397 | 21.715 | 13.831 | 15.468 | 14.896 | 16.792 | 12.454 | 12.582 | 12.615 | 13.389 | 12.568 | 12.81 | 15.759 | 11.805 | 9.509 | 12.503 | 12.172 | 11.283 | 12.54 | 13.775 | 17.103 | 13.063 | 14.64 | 14.397 | 18.225 | -4.517 | 20.813 | 18.728 | 14.808 | 11.789 | 11.168 | 14.392 | 9.72 | 7.082 | 6.888 | 7.614 | 6.346 | 6.983 | 6.865 | 6.957 | 6.241 | 8.743 | 6.2 | 8.912 | 8.841 | 8.195 | 6.211 | 7.1 | 8.752 | 6.103 | 6.423 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 28.921 | 25.782 | 28.195 | 25.849 | 33.558 | 26.306 | 27.115 | 23.689 | 26.738 | 23.394 | 23.981 | 20.809 | 22.196 | 21.944 | 24.245 | 24.446 | 21.549 | 25.54 | 24.565 | 22.259 | 31.345 | 26.944 | 28.307 | 21.78 | 22.757 | 19.009 | 19.376 | 19.467 | 21.944 | 11.558 | 47.131 | 11.818 | 8.819 | 6.588 | 38.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.752 | 0 | 0 | 0 | 5.268 |
SG&A
| 39.681 | 44.579 | 40.916 | 45.195 | 39.617 | 47.98 | 39.703 | 48.83 | 37.52 | 42.206 | 38.29 | 40.773 | 33.263 | 34.778 | 34.559 | 37.634 | 37.014 | 34.359 | 41.299 | 36.37 | 31.768 | 43.848 | 39.116 | 39.59 | 34.32 | 36.532 | 36.112 | 32.439 | 34.107 | 36.341 | 29.783 | 42.614 | 20.813 | 18.728 | 14.808 | 11.789 | 11.168 | 14.392 | 9.72 | 7.082 | 6.888 | 7.614 | 6.346 | 6.983 | 6.865 | 6.957 | 6.241 | 8.743 | 6.2 | 8.912 | 8.841 | 8.195 | 6.211 | 7.1 | 8.752 | 6.103 | 6.423 | 0 | 5.268 |
Other Expenses
| 0 | 0.176 | 0 | 0 | 0 | 0.026 | 0 | -0.073 | -0.073 | -0.093 | -0.083 | -1.561 | -0.053 | -0.035 | -0.042 | -0.093 | -0.073 | -0.21 | 0 | -0.031 | -0.031 | -1.825 | -0.157 | -1.063 | -0.304 | -1.002 | 0 | -0.021 | -1.118 | -0.043 | -0.041 | 11.017 | 12.774 | 13.861 | 13.37 | 12.122 | 10.844 | 12.054 | 12.301 | 10.286 | 9.308 | 9.48 | 8.282 | 8.48 | 7.547 | 8.932 | 7.614 | 8.503 | 7.017 | 8.496 | 7.708 | 10.177 | 6.073 | 13.816 | 8.469 | 7.554 | 8.904 | 11.82 | 7.508 |
Operating Expenses
| 46.146 | 53.668 | 51.656 | 54.583 | 47.24 | 57.681 | 49.424 | 60.606 | 44.388 | 52.468 | 47.41 | 48.505 | 42.626 | 43.421 | 44.212 | 48.675 | 44.871 | 42.107 | 50.623 | 44.387 | 38.25 | 50.701 | 46.766 | 45.17 | 42.197 | 43.816 | 45.729 | 41.35 | 39.786 | 46.094 | 40.822 | 53.631 | 33.587 | 32.589 | 28.178 | 23.911 | 22.012 | 26.446 | 22.021 | 17.368 | 16.196 | 17.094 | 14.628 | 15.463 | 14.412 | 15.889 | 13.855 | 17.246 | 13.217 | 17.408 | 16.549 | 18.372 | 12.284 | 13.816 | 17.221 | 13.657 | 15.327 | 11.82 | 12.776 |
Operating Income
| 1.49 | 7.683 | -2.266 | -5.993 | 3.989 | -8.106 | 23.58 | -6.09 | 14.464 | 25.236 | 18.491 | 34.093 | 23.915 | 21.119 | 30.116 | 29.797 | 44.06 | 38.865 | 10.959 | 34.486 | 26.665 | 39.086 | 11.305 | 30.574 | 37.928 | 28.228 | 4.388 | 7.643 | 16.632 | 31.121 | 56.046 | 43.607 | 30.738 | 20.663 | 35.341 | 3.683 | 16.347 | 15.694 | 27.344 | 6.567 | 9.025 | 5.329 | 6.128 | 3.056 | 4.522 | 4.555 | 6.01 | 2.601 | 3.966 | 2.167 | 8.475 | -0.693 | 5.469 | 6.261 | 6.76 | 3.034 | 9.222 | 2.679 | 3.162 |
Operating Income Ratio
| 0.01 | 0.043 | -0.015 | -0.038 | 0.026 | -0.056 | 0.137 | -0.042 | 0.1 | 0.145 | 0.12 | 0.201 | 0.151 | 0.134 | 0.176 | 0.161 | 0.226 | 0.216 | 0.069 | 0.208 | 0.188 | 0.217 | 0.082 | 0.188 | 0.225 | 0.184 | 0.037 | 0.064 | 0.125 | 0.181 | 0.299 | 0.229 | 0.341 | 0.276 | 0.4 | 0.116 | 0.311 | 0.263 | 0.381 | 0.16 | 0.238 | 0.165 | 0.23 | 0.116 | 0.184 | 0.169 | 0.234 | 0.099 | 0.19 | 0.098 | 0.277 | -0.028 | 0.249 | 0.261 | 0.282 | 0.139 | 0.346 | 0.168 | 0.198 |
Total Other Income Expenses Net
| 2.09 | 1.479 | 4.094 | 1.823 | 2.107 | -0.518 | 0.5 | -0.522 | 0.883 | 0.378 | -0.865 | -0.391 | -0.377 | -0.773 | 0.029 | -1.696 | -1.245 | -3.259 | 2.606 | -1.491 | 0.948 | -1.103 | -0.373 | 0.311 | -1.738 | -0.961 | -0.17 | -1.266 | -5.934 | -7.193 | 2.63 | 5.562 | 8.126 | 1.275 | -0.772 | 4.608 | 0.408 | -1.778 | 1.381 | -3.311 | 0.029 | 0.234 | 0.349 | 0.417 | 0.247 | 0.372 | 0.312 | 0.32 | 0.056 | 0.425 | 0.312 | 0.412 | 0.625 | 0.426 | 0.245 | 0.251 | -0.039 | 0.247 | 0.153 |
Income Before Tax
| 3.58 | 9.162 | 1.828 | -4.17 | 6.096 | -8.624 | 24.08 | -6.612 | 15.347 | 25.614 | 17.626 | 33.41 | 23.538 | 20.346 | 30.145 | 28.101 | 42.815 | 35.606 | 13.565 | 32.995 | 27.613 | 37.983 | 10.932 | 30.885 | 36.19 | 27.267 | 4.218 | 6.377 | 10.698 | 23.928 | 58.676 | 41.657 | 38.864 | 21.938 | 34.569 | 3.588 | 16.861 | 13.916 | 28.725 | 6.996 | 9.054 | 5.563 | 6.477 | 3.473 | 4.769 | 4.927 | 6.322 | 2.921 | 4.022 | 2.592 | 8.787 | -0.281 | 6.094 | 6.687 | 7.005 | 3.285 | 9.183 | 2.926 | 3.315 |
Income Before Tax Ratio
| 0.025 | 0.051 | 0.012 | -0.027 | 0.039 | -0.06 | 0.14 | -0.046 | 0.106 | 0.147 | 0.114 | 0.196 | 0.148 | 0.129 | 0.176 | 0.152 | 0.22 | 0.198 | 0.086 | 0.199 | 0.195 | 0.211 | 0.079 | 0.19 | 0.214 | 0.178 | 0.035 | 0.053 | 0.08 | 0.139 | 0.313 | 0.219 | 0.431 | 0.294 | 0.392 | 0.113 | 0.32 | 0.233 | 0.4 | 0.171 | 0.239 | 0.172 | 0.243 | 0.132 | 0.194 | 0.183 | 0.246 | 0.111 | 0.192 | 0.117 | 0.287 | -0.011 | 0.278 | 0.278 | 0.292 | 0.15 | 0.344 | 0.183 | 0.208 |
Income Tax Expense
| 0.003 | 1.118 | -0.025 | -1.58 | -0.299 | -2.364 | 4.806 | -0.879 | 2.982 | 5.643 | 3.607 | 7.142 | 5.084 | 4.556 | 7.511 | 6.27 | 9.641 | 8.586 | 2.897 | 7.154 | 5.936 | 8.147 | 2.399 | 7 | 8.087 | 6.307 | 0.916 | 5.416 | 1.888 | 7.751 | 10.832 | 4.816 | 11.152 | 4.854 | 7.639 | 0.861 | 3.723 | 3.109 | 6.358 | 1.63 | 2.002 | 1.25 | 1.443 | 0.858 | 1.073 | 1.098 | 1.417 | 0.774 | 1.073 | 0.618 | 2.352 | 0.024 | 1.61 | 1.772 | 1.906 | 0.89 | 2.458 | 0.795 | 0.905 |
Net Income
| 3.577 | 8.044 | 1.853 | -2.59 | 6.395 | -6.26 | 19.274 | -5.733 | 12.365 | 19.971 | 14.019 | 26.268 | 18.454 | 15.79 | 22.634 | 21.831 | 33.174 | 27.02 | 10.668 | 25.841 | 21.677 | 29.836 | 8.533 | 23.885 | 28.103 | 20.96 | 3.302 | 0.961 | 8.81 | 16.177 | 43.144 | 36.841 | 27.712 | 17.084 | 26.93 | 2.727 | 13.138 | 10.807 | 22.367 | 5.366 | 7.052 | 4.313 | 5.034 | 2.615 | 3.696 | 3.829 | 4.905 | 2.147 | 2.949 | 1.974 | 6.435 | -0.305 | 4.484 | 4.915 | 5.099 | 2.395 | 6.725 | 2.131 | 2.41 |
Net Income Ratio
| 0.025 | 0.045 | 0.012 | -0.017 | 0.041 | -0.044 | 0.112 | -0.04 | 0.085 | 0.114 | 0.091 | 0.154 | 0.116 | 0.1 | 0.132 | 0.118 | 0.17 | 0.15 | 0.068 | 0.156 | 0.153 | 0.165 | 0.062 | 0.147 | 0.166 | 0.137 | 0.028 | 0.008 | 0.066 | 0.094 | 0.23 | 0.193 | 0.308 | 0.229 | 0.305 | 0.086 | 0.25 | 0.181 | 0.312 | 0.131 | 0.186 | 0.134 | 0.189 | 0.099 | 0.151 | 0.142 | 0.191 | 0.082 | 0.141 | 0.089 | 0.21 | -0.012 | 0.204 | 0.205 | 0.213 | 0.11 | 0.252 | 0.133 | 0.151 |
EPS
| 0.31 | 0.71 | 0.16 | -0.23 | 0.56 | -0.55 | 1.69 | -0.5 | 1.09 | 1.75 | 1.23 | 2.31 | 1.62 | 1.39 | 1.99 | 1.92 | 2.91 | 2.37 | 0.94 | 2.27 | 1.9 | 2.62 | 0.75 | 2.1 | 2.47 | 1.84 | 0.29 | 0.084 | 0.77 | 1.42 | 3.79 | 3.81 | 2.87 | 1.76 | 2.78 | 0.28 | 1.36 | 1.12 | 2.31 | 0.56 | 0.73 | 0.44 | 0.52 | 0.27 | 0.39 | 0.4 | 0.51 | 0.22 | 0.3 | 0.21 | 0.67 | -0.032 | 0.46 | 0.5 | 0.52 | 0.24 | 0.68 | 0.22 | 0.25 |
EPS Diluted
| 0.31 | 0.71 | 0.16 | -0.23 | 0.56 | -0.55 | 1.69 | -0.5 | 1.09 | 1.75 | 1.23 | 2.31 | 1.62 | 1.39 | 1.99 | 1.92 | 2.91 | 2.37 | 0.94 | 2.27 | 1.9 | 2.62 | 0.75 | 2.1 | 2.47 | 1.84 | 0.29 | 0.084 | 0.77 | 1.42 | 3.79 | 3.81 | 2.87 | 1.76 | 2.78 | 0.28 | 1.36 | 1.12 | 2.31 | 0.56 | 0.73 | 0.44 | 0.52 | 0.27 | 0.39 | 0.4 | 0.51 | 0.22 | 0.3 | 0.21 | 0.67 | -0.032 | 0.46 | 0.5 | 0.52 | 0.24 | 0.68 | 0.22 | 0.25 |
EBITDA
| 30.235 | 34.489 | 21.783 | 18.433 | 30.781 | 15.803 | 48.309 | 17.288 | 37.842 | 46.908 | 38.037 | 53.782 | 42.39 | 38.7 | 47.617 | 45.539 | 60.713 | 55.346 | 33.141 | 51.504 | 47.342 | 56.464 | 29.072 | 44.969 | 51.08 | 43.771 | 18.6 | 20.477 | 25.156 | 46.501 | 66.56 | 59.896 | 40.691 | 23.778 | 37.291 | -2.46 | 19.045 | 17.432 | 30.736 | 14.092 | 10.87 | 7.146 | 7.84 | 3.182 | 6.226 | 6.274 | 7.395 | 3.648 | 6.009 | 4.462 | 10.554 | 4.168 | 7.667 | 8.359 | 8.269 | 4.826 | 13.918 | 4.477 | 4.56 |
EBITDA Ratio
| 0.21 | 0.193 | 0.144 | 0.118 | 0.197 | 0.11 | 0.281 | 0.12 | 0.261 | 0.269 | 0.246 | 0.316 | 0.267 | 0.245 | 0.278 | 0.246 | 0.312 | 0.308 | 0.21 | 0.31 | 0.334 | 0.313 | 0.21 | 0.276 | 0.303 | 0.286 | 0.156 | 0.172 | 0.188 | 0.27 | 0.355 | 0.314 | 0.452 | 0.318 | 0.422 | -0.077 | 0.362 | 0.292 | 0.428 | 0.344 | 0.287 | 0.222 | 0.294 | 0.121 | 0.254 | 0.233 | 0.288 | 0.138 | 0.287 | 0.201 | 0.344 | 0.17 | 0.35 | 0.348 | 0.345 | 0.221 | 0.522 | 0.28 | 0.286 |