Doro AB (publ) (DORO.ST)
SEK 32.7
(0.31%)
SEK 32.7
(0.31%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 973.6 Million | 909.5 Million | 1.03 Billion | 1.68 Billion | 2.06 Billion | 1.9 Billion |
| Cost of Revenue | 583.6 Million | 591.9 Million | 660.3 Million | 1.11 Billion | 1.41 Billion | 1.26 Billion |
| Gross Profit | 390 Million | 317.6 Million | 379.3 Million | 570 Million | 649.5 Million | 637.2 Million |
| Operating Expenses | 321.3 Million | 262.2 Million | 260.6 Million | 484.3 Million | 537.5 Million | 515 Million |
| Selling, General and Administrative Expenses | 251.1 Million | 203.4 Million | 188.4 Million | 385.3 Million | 440.8 Million | 412.7 Million |
| Research and Development Expenses | 78 Million | 64.4 Million | 76.4 Million | 108.4 Million | 98.7 Million | 104.8 Million |
| Other Expenses | - | -5.6 Million | -4.2 Million | -9.4 Million | -2 Million | 2.5 Million |
| Cost and Expenses | 912.7 Million | 854.1 Million | 920.9 Million | 1.6 Billion | 1.95 Billion | 1.78 Billion |
| Operating Income | 60.9 Million | 55.4 Million | 118.7 Million | 85.7 Million | 112.1 Million | 122.3 Million |
| Interest Expense | 3.1 Million | 2.6 Million | 3.6 Million | 7.2 Million | 7 Million | 4.6 Million |
| Income Tax Expense | 25.2 Million | 3.6 Million | 31.4 Million | 19.5 Million | 29.4 Million | 31.5 Million |
| Earnings before Tax | 57.6 Million | 44.5 Million | 114.4 Million | 68.6 Million | 107.3 Million | 123 Million |
| Net Income | 32.4 Million | 40.9 Million | 83 Million | 49.1 Million | 77.9 Million | 91.5 Million |
| Earnings Per Share Basic | 1.33 | 1.68 | 3.45 | 2.06 | 3.28 | 3.86 |
| Earnings Per Share Diluted | 1.33 | 1.68 | 3.45 | 2.06 | 3.28 | 3.86 |
| Weighted Average Shares Outstanding | 24.32 Million | 24.32 Million | 24.02 Million | 23.89 Million | 23.76 Million | 23.67 Million |
| Weighted Average Shares Outstanding (Diluted) | 24.32 Million | 24.32 Million | 24.02 Million | 23.89 Million | 23.76 Million | 23.67 Million |
| Gross Margin | 0.40 | 0.35 | 0.36 | 0.34 | 0.31 | 0.33 |
| EBIT Margin | 0.07 | 0.12 | 0.22 | 0.11 | 0.10 | 0.10 |
| Profit Margin | 0.03 | 0.04 | 0.08 | 0.03 | 0.04 | 0.05 |
| EBITDA | 69.7 Million | 56 Million | 147.3 Million | 90 Million | 162.3 Million | 143.1 Million |
| Earnings Before Tax Margin | 0.06 | 0.06 | 0.11 | 0.05 | 0.05 | 0.06 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 217.7 Million | 206.7 Million | 194.6 Million | 289.6 Million | 973.6 Million | 272.7 Million |
| Cost of Revenue | 108.3 Million | 114.5 Million | 112.9 Million | 174.3 Million | 583.6 Million | 154.4 Million |
| Gross Profit | 109.4 Million | 92.2 Million | 81.7 Million | 115.3 Million | 390 Million | 118.3 Million |
| Operating Expenses | 80.3 Million | 79.6 Million | 80 Million | 91.7 Million | 329.1 Million | 79.4 Million |
| Selling, General and Administrative Expenses | 64 Million | 66.5 Million | 64.3 Million | 65.9 Million | - | 67.8 Million |
| Research and Development Expenses | 16.3 Million | 14.3 Million | 15.7 Million | 25.8 Million | - | 14 Million |
| Other Expenses | - | -1.2 Million | - | - | - | - |
| Cost and Expenses | 188.6 Million | 194.1 Million | 192.9 Million | 266 Million | 912.7 Million | 233.8 Million |
| Operating Income | 29.1 Million | 12.6 Million | 1.7 Million | 23.6 Million | 60.9 Million | 38.9 Million |
| Interest Expense | - | - | - | 4.6 Million | 3.1 Million | 8.4 Million |
| Income Tax Expense | 8.1 Million | 900 Thousand | 1.2 Million | 15.3 Million | 25.2 Million | 8.5 Million |
| Earnings before Tax | 32.29 Million | 15.1 Million | 7.3 Million | 21 Million | 57.6 Million | 30.5 Million |
| Net Income | 24.2 Million | 14.2 Million | 6.1 Million | 5.7 Million | 32.4 Million | 22 Million |
| Earnings Per Share Basic | 0.99 | 0.58 | 0.25 | 0.23 | - | 0.90 |
| Earnings Per Share Diluted | 0.99 | 0.58 | 0.25 | 0.23 | - | 0.90 |
| Weighted Average Shares Outstanding | 24.38 Million | 24.48 Million | 24.32 Million | 24.32 Million | 24.32 Million | 24.32 Million |
| Weighted Average Shares Outstanding (Diluted) | 24.38 Million | 24.35 Million | 24.32 Million | 24.32 Million | 24.32 Million | 24.32 Million |
| Gross Margin | 0.50 | 0.45 | 0.42 | 0.40 | 0.40 | 0.43 |
| EBIT Margin | 0.20 | 0.10 | 0.05 | 0.15 | - | 0.18 |
| Profit Margin | 0.11 | 0.07 | 0.03 | 0.02 | 0.03 | 0.08 |
| EBITDA | 42.5 Million | 20.4 Million | 10.5 Million | 42 Million | - | 48.4 Million |
| Earnings Before Tax Margin | 0.13 | 0.06 | 0.01 | 0.08 | 0.06 | 0.14 |
FSL
AIRAN
PEK
RCON
ZENSARTECH
GRINDWELL