(ELUXY)

AI Score

Unlock

14.78

0.85 (6.10%)

At close: Apr 22, 2025, 3:17 PM

Income Statement

Financials in SEK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	37.97B	33.29B	33.82B	31.08B	35.64B	33.43B	32.65B	32.73B	35.77B	35.24B	33.75B	30.12B	35.37B	30.93B	30.3B	29.03B	33.9B	32B	23.48B	26.58B	25.07B	32.52B	31.69B	29.71B	34.43B	30.44B	31.35B	27.91B	32.37B	29.31B	31.5B	28.88B	32.14B	30.85B	29.98B	28.11B
Cost of Revenue	31.97B	28.18B	28.58B	27.12B	32.6B	28.68B	27.61B	28.44B	32.36B	30.79B	29.1B	24.93B	29.16B	25.38B	24.26B	22.85B	26.18B	24.78B	20.13B	22.6B	21.78B	27.18B	25.32B	24.91B	27.84B	24.63B	25.42B	23.02B	25.71B	23.2B	24.72B	22.88B	25.59B	24.25B	23.64B	22.34B
Gross Profit	5.99B	5.11B	5.24B	3.96B	3.04B	4.75B	5.05B	4.3B	3.41B	4.46B	4.65B	5.19B	6.22B	5.55B	6.04B	6.17B	7.72B	7.22B	3.35B	3.98B	3.29B	5.34B	6.37B	4.8B	6.59B	5.81B	5.93B	4.89B	6.66B	6.11B	6.78B	6B	6.56B	6.6B	6.35B	5.77B
Operating Income	1.05B	349M	265M	-733M	-3.21B	608M	-125M	-257M	-3.37B	-386M	560M	1.57B	882M	1.64B	1.98B	2.3B	2.5B	3.22B	-62M	122M	133M	1.19B	1.62B	248M	1.96B	1.76B	827M	764M	1.97B	1.96B	1.94B	1.54B	1.62B	1.83B	1.56B	1.27B
Interest Income	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	306M	n/a	n/a	n/a	9M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	662M	-118M	-112M	-1.28B	-3.79B	75M	-632M	-770M	-2.47B	-786M	265M	1.32B	700M	1.51B	1.86B	2.18B	2.34B	3.06B	-251M	-48M	-85M	1.01B	1.44B	90M	1.83B	1.63B	748M	672M	1.91B	1.87B	1.75B	1.43B	1.25B	1.73B	1.45B	1.16B
Net Income	150M	-235M	-80M	-1.23B	-4.11B	123M	-650M	-589M	-1.92B	-605M	257M	950M	597M	1.14B	1.38B	1.56B	1.86B	2.36B	-141M	2.51B	559M	738M	1.13B	79M	1.57B	1.16B	517M	551M	1.93B	1.44B	1.29B	1.01B	1.27B	1.27B	1.08B	875M
Selling & General & Admin	5.33B	4.67B	4.98B	4.69B	6.5B	4.57B	4.65B	4.63B	5.48B	4.57B	4.34B	4.36B	4.99B	3.98B	4.07B	3.78B	5.03B	3.91B	3.53B	3.72B	3.16B	5.32B	4.61B	4.57B	4.92B	4.34B	4.56B	4.27B	4.85B	4.21B	4.81B	4.57B	5.18B	4.75B	4.69B	4.41B
Research & Development	n/a	n/a	n/a	n/a	4.89B	n/a	n/a	n/a	4.74B	n/a	n/a	n/a	3.96B	n/a	n/a	n/a	3.91B	n/a	n/a	n/a	3.91B	n/a	n/a	n/a	n/a	n/a	n/a	n/a	3.87B	n/a	n/a	n/a	3.82B	n/a	n/a	n/a
Other Expenses	-386M	90M	-154M	-31.8B	n/a	n/a	523M	-75M	1.3B	271M	-256M	-740M	616M	-66M	-5M	97M	-143M	97M	-116M	138M	-355M	-1.17B	135M	-17M	-71M	-283M	544M	-145M	144M	-61M	26M	-104M	-76M	26M	95M	96M
Operating Expenses	4.94B	4.76B	4.98B	4.69B	7.01B	4.14B	5.17B	4.55B	6.78B	4.84B	4.09B	3.62B	5.6B	3.91B	4.06B	3.88B	4.89B	4B	3.41B	3.85B	2.81B	4.15B	4.75B	4.56B	4.85B	4.06B	5.1B	4.13B	5B	4.15B	4.84B	4.47B	5.1B	4.77B	4.78B	4.5B
Interest Expense	n/a	467M	531M	n/a	n/a	533M	505M	512M	510M	401M	294M	252M	1M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	3.54B	3.34B	3.6B	3.14B	3.69B	3.3B	3.22B	3.16B	3.7B	3.22B	3.19B	2.88B	3.61B	2.79B	2.88B	2.56B	3.4B	2.61B	2.44B	2.62B	2.13B	3.47B	3.42B	3.17B	3.63B	3.16B	3.28B	2.92B	3.41B	2.93B	3.35B	3.22B	3.59B	3.35B	3.25B	3.03B
Cost & Expenses	36.92B	32.94B	33.55B	31.81B	39.6B	32.82B	32.78B	32.99B	39.14B	35.63B	33.19B	28.54B	34.76B	29.29B	28.32B	26.73B	31.07B	28.78B	23.54B	26.45B	24.58B	31.33B	30.07B	29.46B	32.68B	28.69B	30.53B	27.14B	30.71B	27.35B	29.56B	27.35B	30.69B	29.03B	28.42B	26.85B
Income Tax Expense	512M	117M	-32M	-50M	328M	-49M	18M	-181M	-553M	-181M	8M	373M	104M	370M	483M	620M	480M	700M	-109M	38M	45M	271M	309M	11M	257M	472M	231M	121M	-25M	450M	445M	351M	-27M	458M	369M	288M
Shares Outstanding (Basic)	270.03M	270.03M	270M	270M	270.03M	270M	270M	270M	270.8M	272M	276.3M	279.5M	285.4M	287.4M	287.4M	287.4M	287.39M	287.4M	287.4M	287.4M	287.4M	287.4M	287.4M	287.4M	286.8M	287.6M	287.4M	287.4M	287.4M	287.4M	287.4M	287.4M	287.39M	287.4M	287.4M	287.4M
Shares Outstanding (Diluted)	273M	273M	272.2M	271.2M	270.03M	273.4M	272.1M	272.3M	274.1M	276M	279.9M	282M	287.3M	289.3M	288.9M	288.4M	288.08M	287.4M	287.4M	287.9M	288.5M	288.9M	288.9M	288.8M	289.2M	289.7M	289.7M	289.3M	289.3M	289.1M	288.9M	288.7M	289.27M	289.1M	289M	288.7M
EPS (Basic)	0.56	-0.87	-0.3	-4.56	-15.23	0.46	-2.41	-2.18	-7.09	-2.22	0.93	3.40	2.07	3.98	4.81	5.41	6.47	8.20	-0.49	8.73	1.94	2.57	3.94	0.28	5.48	4.04	1.80	1.92	6.72	5.01	4.49	3.52	4.43	4.41	3.75	3.04
EPS (Diluted)	0.55	-0.86	-0.29	-4.54	-15.23	0.45	-2.39	-2.16	-7.01	-2.19	0.92	3.37	2.07	3.95	4.78	5.39	6.47	8.20	-0.49	8.71	1.94	2.56	3.92	0.28	5.48	4.01	1.78	1.90	6.72	4.99	4.47	3.51	4.43	4.38	3.73	3.03
EBITDA	2.69B	1.94B	1.87B	866M	-1.61B	2.2B	1.46B	1.24B	-1.01B	1.02B	1.89B	2.81B	2B	2.83B	3.07B	3.39B	3.61B	4.32B	1.1B	1.33B	2.27B	2.33B	2.39B	1.11B	3.05B	2.76B	1.88B	1.77B	2.98B	2.93B	2.94B	2.53B	2.49B	2.83B	2.47B	2.25B
EBIT	1.05B	349M	419M	-719M	-3.29B	608M	-125M	-257M	-2.69B	-386M	560M	1.57B	745M	1.64B	1.98B	2.3B	2.33B	3.22B	-63M	122M	-69M	1.19B	1.22B	-53M	1.82B	1.75B	827M	765M	1.98B	1.98B	1.92B	1.44B	1.35B	1.83B	1.56B	1.27B
Depreciation & Amortization	1.64B	1.59B	1.6B	1.58B	1.6B	1.6B	1.58B	1.5B	1.42B	1.41B	1.33B	1.23B	1.12B	1.2B	1.08B	1.09B	1.12B	1.09B	1.17B	1.21B	1.31B	1.27B	1.17B	1.17B	1.08B	1.01B	1.05B	1.01B	1.01B	974M	994M	996M	1.04B	1B	905M	982M