Doro AB (publ) (STO:DORO)
Sweden
· Delayed Price · Currency is SEK 35.75
-0.10 (-0.28%)
Jun 17, 2025, 11:10 AM CET
Doro AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 908 | 882.3 | 973.6 | 909.5 | 1,040 | 1,165 | Upgrade
|
| Revenue | 908 | 882.3 | 973.6 | 909.5 | 1,040 | 1,165 | Upgrade
|
| Revenue Growth (YoY) | -5.41% | -9.38% | 7.05% | -12.51% | -10.78% | -43.52% | Upgrade
|
| Cost of Revenue | 466.9 | 477 | 583.6 | 591.9 | 660.3 | 812.5 | Upgrade
|
| Gross Profit | 441.1 | 405.3 | 390 | 317.6 | 379.3 | 352.7 | Upgrade
|
| Selling, General & Admin | 291.7 | 260.2 | 251.1 | 203.4 | 188.4 | 210.8 | Upgrade
|
| Research & Development | 66.7 | 63.9 | 78 | 64.4 | 76.4 | 90.4 | Upgrade
|
| Other Operating Expenses | -5.2 | -5.4 | -7.8 | -5.6 | -4.2 | -5.8 | Upgrade
|
| Operating Expenses | 353.2 | 318.7 | 321.3 | 262.2 | 260.6 | 295.4 | Upgrade
|
| Operating Income | 87.9 | 86.6 | 68.7 | 55.4 | 118.7 | 57.3 | Upgrade
|
| Interest Expense | -9.2 | -0.8 | -3.1 | -2.6 | -3.6 | -5.7 | Upgrade
|
| Interest & Investment Income | 1.8 | 6 | 4.8 | 0.5 | 0.7 | 1.1 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.6 | 0.6 | -8.3 | 3.3 | -1.4 | -10.2 | Upgrade
|
| Other Non Operating Income (Expenses) | 9.9 | 9.9 | -4.5 | -12.1 | 0.1 | -0.2 | Upgrade
|
| EBT Excluding Unusual Items | 91 | 102.3 | 57.6 | 44.5 | 114.5 | 42.3 | Upgrade
|
| Pretax Income | 91 | 102.3 | 57.6 | 44.5 | 114.5 | 42.3 | Upgrade
|
| Income Tax Expense | 14.2 | 16.2 | 25.2 | 3.6 | 31.4 | 12 | Upgrade
|
| Earnings From Continuing Operations | 76.8 | 86.1 | 32.4 | 40.9 | 83.1 | 30.3 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | 286.1 | 18.8 | Upgrade
|
| Net Income | 76.8 | 86.1 | 32.4 | 40.9 | 369.2 | 49.1 | Upgrade
|
| Net Income to Common | 76.8 | 86.1 | 32.4 | 40.9 | 369.2 | 49.1 | Upgrade
|
| Net Income Growth | 120.06% | 165.74% | -20.78% | -88.92% | 651.94% | -36.97% | Upgrade
|
| Shares Outstanding (Basic) | 24 | 24 | 24 | 24 | 24 | 24 | Upgrade
|
| Shares Outstanding (Diluted) | 24 | 24 | 24 | 24 | 24 | 24 | Upgrade
|
| Shares Change (YoY) | 0.20% | 0.14% | - | 1.24% | 0.58% | 0.52% | Upgrade
|
| EPS (Basic) | 3.15 | 3.53 | 1.33 | 1.68 | 15.37 | 2.06 | Upgrade
|
| EPS (Diluted) | 3.15 | 3.53 | 1.33 | 1.68 | 15.37 | 2.06 | Upgrade
|
| EPS Growth | 120.17% | 165.41% | -20.83% | -89.07% | 647.62% | -37.30% | Upgrade
|
| Free Cash Flow | 131.4 | 146.2 | 147.6 | 72.6 | 6.4 | 227.5 | Upgrade
|
| Free Cash Flow Per Share | 5.39 | 6.00 | 6.07 | 2.98 | 0.27 | 9.52 | Upgrade
|
| Dividend Per Share | - | - | 2.000 | - | - | - | Upgrade
|
| Gross Margin | 48.58% | 45.94% | 40.06% | 34.92% | 36.48% | 30.27% | Upgrade
|
| Operating Margin | 9.68% | 9.81% | 7.06% | 6.09% | 11.42% | 4.92% | Upgrade
|
| Profit Margin | 8.46% | 9.76% | 3.33% | 4.50% | 35.51% | 4.21% | Upgrade
|
| Free Cash Flow Margin | 14.47% | 16.57% | 15.16% | 7.98% | 0.62% | 19.53% | Upgrade
|
| EBITDA | 91.6 | 87.2 | 69.7 | 56 | 147.3 | 90 | Upgrade
|
| EBITDA Margin | 10.09% | 9.88% | 7.16% | 6.16% | 14.17% | 7.72% | Upgrade
|
| D&A For EBITDA | 3.7 | 0.6 | 1 | 0.6 | 28.6 | 32.7 | Upgrade
|
| EBIT | 87.9 | 86.6 | 68.7 | 55.4 | 118.7 | 57.3 | Upgrade
|
| EBIT Margin | 9.68% | 9.81% | 7.06% | 6.09% | 11.42% | 4.92% | Upgrade
|
| Effective Tax Rate | 15.60% | 15.84% | 43.75% | 8.09% | 27.42% | 28.37% | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.