Arise AB (publ) (STO: ARISE)
Sweden
· Delayed Price · Currency is SEK 39.80
-0.85 (-2.09%)
Nov 19, 2024, 5:29 PM CET
Arise AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 507 | 503 | 1,164 | 341 | 130 | 454 | Upgrade
|
| Other Revenue | - | - | - | - | - | -1 | Upgrade
|
| Revenue | 507 | 503 | 1,164 | 341 | 130 | 453 | Upgrade
|
| Revenue Growth (YoY) | 20.71% | -56.79% | 241.35% | 162.31% | -71.30% | 32.07% | Upgrade
|
| Selling, General & Admin | 113 | 92 | 123 | 91 | 65 | 132 | Upgrade
|
| Depreciation & Amortization | 75 | 64 | 61 | 61 | 70 | 76 | Upgrade
|
| Other Operating Expenses | 136 | 126 | 191 | 109 | 33 | 103 | Upgrade
|
| Total Operating Expenses | 324 | 282 | 375 | 261 | 168 | 311 | Upgrade
|
| Operating Income | 183 | 221 | 789 | 80 | -38 | 142 | Upgrade
|
| Interest Expense | -70 | -63 | -29 | -14 | -78 | -59 | Upgrade
|
| Interest Income | 61 | 38 | 6 | - | 4 | - | Upgrade
|
| Net Interest Expense | -9 | -25 | -23 | -14 | -74 | -59 | Upgrade
|
| Currency Exchange Gain (Loss) | 8 | 9 | 11 | -2 | 16 | -21 | Upgrade
|
| Other Non-Operating Income (Expenses) | -4 | -5 | -5 | -4 | -12 | -22 | Upgrade
|
| EBT Excluding Unusual Items | 178 | 200 | 772 | 60 | -108 | 40 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -273 | Upgrade
|
| Asset Writedown | - | - | - | -2 | - | - | Upgrade
|
| Pretax Income | 178 | 200 | 772 | 58 | -108 | -233 | Upgrade
|
| Income Tax Expense | -38 | - | - | 1 | - | 2 | Upgrade
|
| Earnings From Continuing Ops. | 216 | 200 | 772 | 57 | -108 | -235 | Upgrade
|
| Minority Interest in Earnings | 9 | 6 | - | - | - | - | Upgrade
|
| Net Income | 225 | 206 | 772 | 57 | -108 | -235 | Upgrade
|
| Net Income to Common | 225 | 206 | 772 | 57 | -108 | -235 | Upgrade
|
| Net Income Growth | 38.04% | -73.32% | 1254.39% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 43 | 44 | 42 | 38 | 35 | 33 | Upgrade
|
| Shares Outstanding (Diluted) | 43 | 44 | 42 | 38 | 35 | 33 | Upgrade
|
| Shares Change (YoY) | -2.04% | 6.39% | 8.49% | 9.40% | 4.59% | -1.48% | Upgrade
|
| EPS (Basic) | 5.26 | 4.67 | 18.60 | 1.52 | -3.09 | -7.03 | Upgrade
|
| EPS (Diluted) | 5.24 | 4.65 | 18.60 | 1.49 | -3.09 | -7.03 | Upgrade
|
| EPS Growth | 40.76% | -75.00% | 1148.32% | - | - | - | Upgrade
|
| Free Cash Flow | 137 | -132 | 750 | 19 | 31 | 261 | Upgrade
|
| Free Cash Flow Per Share | 3.20 | -2.99 | 18.07 | 0.50 | 0.89 | 7.81 | Upgrade
|
| Dividend Per Share | 1.200 | 1.200 | 1.000 | - | - | - | Upgrade
|
| Dividend Growth | 20.00% | 20.00% | - | - | - | - | Upgrade
|
| Profit Margin | 44.38% | 40.95% | 66.32% | 16.72% | -83.08% | -51.88% | Upgrade
|
| Free Cash Flow Margin | 27.02% | -26.24% | 64.43% | 5.57% | 23.85% | 57.62% | Upgrade
|
| EBITDA | 251 | 278 | 846 | 137 | 28 | 214 | Upgrade
|
| EBITDA Margin | 49.51% | 55.27% | 72.68% | 40.18% | 21.54% | 47.24% | Upgrade
|
| D&A For EBITDA | 68 | 57 | 57 | 57 | 66 | 72 | Upgrade
|
| EBIT | 183 | 221 | 789 | 80 | -38 | 142 | Upgrade
|
| EBIT Margin | 36.09% | 43.94% | 67.78% | 23.46% | -29.23% | 31.35% | Upgrade
|
| Effective Tax Rate | - | - | - | 1.72% | - | - | Upgrade
|
| Revenue as Reported | 512 | 507 | 1,169 | 341 | 130 | 454 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.