Munters Group AB
STO:MTRS
Munters Group AB
STO:MTRS
Price:
164.2
SEK
-3.07%
Market Closed
Market Cap:
kr30.3B
Income Statement
Earnings Waterfall
Munters Group AB
Munters Group AB
Income Statement
Munters Group AB
Munters Group AB
Currency: SEK
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Interest Expense |
391
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
132
|
5
|
10
|
14
|
174
|
19
|
18
|
18
|
130
|
17
|
17
|
17
|
62
|
15
|
15
|
16
|
124
|
29
|
36
|
42
|
317
|
0
|
31
|
34
|
368
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 040
N/A
|
6 340
+5%
|
6 625
+4%
|
6 617
0%
|
6 604
0%
|
6 686
+1%
|
6 458
-3%
|
6 465
+0%
|
6 412
-1%
|
6 474
+1%
|
6 856
+6%
|
7 110
+4%
|
7 153
+1%
|
7 098
-1%
|
6 994
-1%
|
7 014
+0%
|
7 015
+0%
|
7 060
+1%
|
7 109
+1%
|
7 133
+0%
|
7 348
+3%
|
7 857
+7%
|
8 645
+10%
|
9 432
+9%
|
10 386
+10%
|
11 440
+10%
|
12 366
+8%
|
13 282
+7%
|
13 930
+5%
|
14 293
+3%
|
14 548
+2%
|
14 749
+1%
|
13 587
-8%
|
15 630
+15%
|
15 445
-1%
|
15 482
+0%
|
14 712
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 931)
|
(4 142)
|
(4 377)
|
(4 379)
|
(4 458)
|
(4 555)
|
(4 319)
|
(4 307)
|
(4 160)
|
(4 208)
|
(4 522)
|
(4 726)
|
(4 822)
|
(4 788)
|
(4 694)
|
(4 702)
|
(4 665)
|
(4 682)
|
(4 731)
|
(4 795)
|
(4 994)
|
(5 422)
|
(6 097)
|
(6 672)
|
(7 368)
|
(8 074)
|
(8 623)
|
(9 171)
|
(9 508)
|
(9 644)
|
(9 612)
|
(9 636)
|
(8 795)
|
(10 277)
|
(10 321)
|
(10 490)
|
(10 091)
|
|
| Gross Profit |
2 109
N/A
|
2 198
+4%
|
2 248
+2%
|
2 238
0%
|
2 146
-4%
|
2 131
-1%
|
2 139
+0%
|
2 158
+1%
|
2 252
+4%
|
2 266
+1%
|
2 334
+3%
|
2 384
+2%
|
2 331
-2%
|
2 310
-1%
|
2 300
0%
|
2 312
+1%
|
2 350
+2%
|
2 378
+1%
|
2 378
N/A
|
2 338
-2%
|
2 354
+1%
|
2 435
+3%
|
2 548
+5%
|
2 760
+8%
|
3 018
+9%
|
3 366
+12%
|
3 743
+11%
|
4 111
+10%
|
4 422
+8%
|
4 649
+5%
|
4 936
+6%
|
5 113
+4%
|
4 792
-6%
|
5 353
+12%
|
5 124
-4%
|
4 992
-3%
|
4 621
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 530)
|
(1 619)
|
(1 676)
|
(1 684)
|
(1 691)
|
(1 677)
|
(1 669)
|
(1 660)
|
(1 730)
|
(1 799)
|
(1 841)
|
(1 853)
|
(1 776)
|
(1 682)
|
(1 754)
|
(1 695)
|
(1 670)
|
(1 558)
|
(1 514)
|
(1 525)
|
(1 601)
|
(1 770)
|
(1 810)
|
(1 945)
|
(2 127)
|
(2 271)
|
(2 456)
|
(2 638)
|
(2 765)
|
(2 989)
|
(3 104)
|
(3 227)
|
(2 940)
|
(3 529)
|
(3 524)
|
(3 520)
|
(3 390)
|
|
| Selling, General & Administrative |
(1 234)
|
(1 509)
|
(1 599)
|
(1 589)
|
(1 351)
|
(1 547)
|
(1 497)
|
(1 491)
|
(1 516)
|
(1 610)
|
(1 647)
|
(1 661)
|
(1 503)
|
(1 484)
|
(1 429)
|
(1 371)
|
(1 192)
|
(1 332)
|
(1 335)
|
(1 367)
|
(1 334)
|
(1 476)
|
(1 579)
|
(1 711)
|
(1 751)
|
(2 018)
|
(2 168)
|
(2 284)
|
(2 243)
|
(2 519)
|
(2 629)
|
(2 730)
|
(2 564)
|
(3 008)
|
(2 976)
|
(2 977)
|
(2 845)
|
|
| Research & Development |
(126)
|
(141)
|
(147)
|
(158)
|
(154)
|
(176)
|
(178)
|
(180)
|
(189)
|
(198)
|
(201)
|
(201)
|
(191)
|
(195)
|
(190)
|
(198)
|
(181)
|
0
|
(135)
|
(121)
|
(157)
|
(183)
|
(195)
|
(213)
|
(174)
|
(250)
|
(278)
|
(314)
|
(269)
|
(388)
|
(418)
|
(435)
|
(408)
|
(475)
|
(490)
|
(492)
|
(487)
|
|
| Depreciation & Amortization |
(203)
|
0
|
0
|
0
|
(228)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(340)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
33
|
31
|
70
|
63
|
42
|
46
|
6
|
11
|
1
|
9
|
7
|
9
|
1
|
(3)
|
(135)
|
(126)
|
(128)
|
(226)
|
(44)
|
(37)
|
(39)
|
(111)
|
(36)
|
(21)
|
(12)
|
(1)
|
(10)
|
(40)
|
(18)
|
(82)
|
(57)
|
(62)
|
372
|
(46)
|
(58)
|
(51)
|
(58)
|
|
| Operating Income |
579
N/A
|
579
N/A
|
572
-1%
|
554
-3%
|
455
-18%
|
454
0%
|
470
+4%
|
498
+6%
|
522
+5%
|
467
-11%
|
493
+6%
|
531
+8%
|
555
+5%
|
628
+13%
|
546
-13%
|
617
+13%
|
680
+10%
|
820
+21%
|
864
+5%
|
813
-6%
|
753
-7%
|
665
-12%
|
738
+11%
|
815
+10%
|
891
+9%
|
1 095
+23%
|
1 287
+18%
|
1 473
+14%
|
1 657
+12%
|
1 660
+0%
|
1 832
+10%
|
1 886
+3%
|
1 852
-2%
|
1 824
-2%
|
1 600
-12%
|
1 472
-8%
|
1 231
-16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(402)
|
(438)
|
(462)
|
(388)
|
(230)
|
(221)
|
(105)
|
(122)
|
(105)
|
(142)
|
(175)
|
(166)
|
(165)
|
(177)
|
(176)
|
(166)
|
(125)
|
(151)
|
(126)
|
(116)
|
(48)
|
(82)
|
(71)
|
(92)
|
(99)
|
(193)
|
(249)
|
(304)
|
(325)
|
(356)
|
(383)
|
(387)
|
(371)
|
(383)
|
(380)
|
(383)
|
(416)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(24)
|
(1)
|
(1)
|
0
|
(73)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
2
|
(43)
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
153
N/A
|
140
-8%
|
109
-22%
|
165
+51%
|
152
-8%
|
233
+53%
|
365
+57%
|
376
+3%
|
404
+7%
|
325
-20%
|
318
-2%
|
365
+15%
|
367
+1%
|
451
+23%
|
370
-18%
|
451
+22%
|
552
+22%
|
670
+21%
|
738
+10%
|
697
-6%
|
668
-4%
|
583
-13%
|
667
+14%
|
723
+8%
|
739
+2%
|
902
+22%
|
1 039
+15%
|
1 171
+13%
|
1 255
+7%
|
1 305
+4%
|
1 451
+11%
|
1 499
+3%
|
1 388
-7%
|
1 440
+4%
|
1 218
-15%
|
1 089
-11%
|
815
-25%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(69)
|
(67)
|
(37)
|
(41)
|
21
|
24
|
(2)
|
(5)
|
(77)
|
(63)
|
(69)
|
(70)
|
(83)
|
(102)
|
(85)
|
(106)
|
(120)
|
(135)
|
(159)
|
(143)
|
(153)
|
(125)
|
(127)
|
(145)
|
(162)
|
(214)
|
(260)
|
(305)
|
(463)
|
(498)
|
(559)
|
(596)
|
(434)
|
(449)
|
(391)
|
(342)
|
(253)
|
|
| Income from Continuing Operations |
84
|
73
|
72
|
124
|
173
|
257
|
363
|
371
|
327
|
262
|
249
|
295
|
284
|
349
|
285
|
345
|
432
|
535
|
579
|
554
|
515
|
458
|
540
|
578
|
577
|
688
|
779
|
866
|
792
|
807
|
892
|
903
|
954
|
991
|
827
|
747
|
562
|
|
| Income to Minority Interest |
0
|
(1)
|
1
|
0
|
1
|
(2)
|
(7)
|
(7)
|
(11)
|
(9)
|
(5)
|
(6)
|
(2)
|
0
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(6)
|
(2)
|
(3)
|
0
|
(3)
|
(7)
|
(9)
|
(8)
|
(18)
|
(28)
|
(36)
|
(47)
|
(42)
|
(33)
|
(23)
|
(12)
|
|
| Net Income (Common) |
85
N/A
|
73
-14%
|
74
+1%
|
126
+70%
|
174
+38%
|
254
+46%
|
361
+42%
|
372
+3%
|
(105)
N/A
|
(166)
-58%
|
(200)
-20%
|
(502)
-151%
|
(166)
+67%
|
(88)
+47%
|
(135)
-53%
|
265
N/A
|
420
+58%
|
523
+25%
|
569
+9%
|
548
-4%
|
513
-6%
|
456
-11%
|
542
+19%
|
580
+7%
|
577
-1%
|
688
+19%
|
775
+13%
|
859
+11%
|
784
-9%
|
788
+1%
|
862
+9%
|
865
+0%
|
972
+12%
|
606
-38%
|
368
-39%
|
276
-25%
|
106
-62%
|
|
| EPS (Diluted) |
0.46
N/A
|
0.4
-13%
|
0.41
+2%
|
0.69
+68%
|
1.45
+110%
|
1.38
-5%
|
1.94
+41%
|
2.02
+4%
|
-0.57
N/A
|
-0.91
-60%
|
-1.09
-20%
|
-2.75
-152%
|
-0.91
+67%
|
-0.48
+47%
|
-0.74
-54%
|
1.45
N/A
|
2.31
+59%
|
2.86
+24%
|
3.11
+9%
|
2.99
-4%
|
2.81
-6%
|
2.5
-11%
|
2.97
+19%
|
3.19
+7%
|
3.17
-1%
|
3.78
+19%
|
4.25
+12%
|
4.71
+11%
|
4.3
-9%
|
4.32
+0%
|
4.73
+9%
|
4.74
+0%
|
5.32
+12%
|
3.31
-38%
|
2.01
-39%
|
1.51
-25%
|
0.58
-62%
|
|
Switch to:
Switch to:
See Also
Discover More
