Doro Statements
DR
Data from Doro`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
SEK - Swedish krone
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
25 Oct, 2024
Expected release date:
—
Doro Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
217.7
5.3 %
100
108.3
49.7
109.4
18.7 %
50.3
16.3
7.5
64
29.4
79.1
-0.6 %
36.3
30.3
140.5 %
13.9
2
0.9
—
0
32.3
113.9 %
14.8
8.1
3.7
24.2
70.4 %
11.1
0.993
24.382
206.7
6.2 %
100
114.5
55.4
92.2
12.9 %
44.6
14.3
6.9
66.5
32.2
79.6
1.3 %
38.5
12.6
306.5 %
6.1
2.5
1.2
—
0
15.1
106.8 %
7.3
0.9
0.4
14.2
132.8 %
6.9
0.583
24.351
194.6
-32.8 %
100
112.9
58
81.7
-29.1 %
42
15.7
8.1
64.3
33
78.6
-12.4 %
40.4
3.1
-87.9 %
1.6
4.2
2.2
—
0
7.3
-65.2 %
3.8
1.2
0.6
6.1
7 %
3.1
0.251
24.326
289.6
6.2 %
100
174.3
60.2
115.3
-2.5 %
39.8
25.8
8.9
65.9
22.8
89.7
13 %
31
25.6
-34.2 %
8.8
-4.6
-1.6
0
0
21
-31.1 %
7.3
15.3
5.3
5.7
-74.1 %
2
0.234
24.326
272.7
34.3 %
100
154.4
56.6
118.3
44.4 %
43.4
14
5.1
67.8
24.9
79.4
-1.9 %
29.1
38.9
3790 %
14.3
-8.4
-3.08
—
0
30.5
2672.7 %
11.2
8.5
3.1
22
1900 %
8.1
0.904
24.326
203
-2.5 %
100
121.1
59.7
81.9
9.9 %
40.3
19.5
9.6
63.2
31.1
80.9
13.5 %
39.9
1
-68.8 %
0.5
0.1
0.05
—
0
1.1
-78 %
0.5
—
0
1.1
-69.4 %
0.5
0.045
24.326
208.3
-21.5 %
100
133.8
64.2
74.5
-17.9 %
35.8
18.7
9
54.2
26
71.3
1.1 %
34.2
3.2
-84.2 %
1.5
1.8
0.9
—
0
5
-53.3 %
2.4
1.4
0.7
3.6
-77.5 %
1.7
0.148
24.326
265.4
10 %
100
174.7
65.8
90.7
-0.1 %
34.2
19
7.2
53
20
70.5
10.3 %
26.6
20.2
-24.9 %
7.6
-9.5
-3.6
-9.5
-3.6
10.7
-53.1 %
4
-5.3
-2
16
-3.6 %
6
0.658
24.326
241.2
21.6 %
100
150.4
62.4
90.8
28.6 %
37.6
14.7
6.1
50.1
20.8
63.9
-2.1 %
26.5
26.9
407.5 %
11.2
-4.1
-1.7
—
0
22.8
267.7 %
9.5
6.2
2.6
16.6
238.8 %
6.9
0.682
24.326
198.4
-3 %
100
127.8
64.4
70.6
7.6 %
35.6
16
8.1
50.9
25.7
65.3
4.3 %
32.9
5.3
76.7 %
2.7
0.9
0.5
—
0
6.2
29.2 %
3.1
1.3
0.7
4.9
40 %
2.5
0.201
24.326
204.6
-80.3 %
100
139
67.9
65.6
-82.7 %
32.1
14.7
7.2
49.4
24.1
62.6
-76 %
30.6
3
-97.5 %
1.5
1.8
0.9
—
0
4.8
-95.8 %
2.3
1.3
0.6
3.5
-99.1 %
1.7
0.144
24.326
1 039.6
285.9 %
100
660.3
63.5
379.3
291.8 %
36.5
76.4
7.3
188.4
18.1
260.6
362.9 %
25.1
118.7
193.1 %
11.4
-4.3
-0.4
—
0
114.4
189.6 %
11
31.4
3
369.2
1257.4 %
35.5
15.36
24.028
269.4
3.5 %
100
172.6
64.1
96.8
5.7 %
35.9
15.9
5.9
43.3
16.1
56.3
-26 %
20.9
40.5
161.3 %
15
-1
-0.4
—
0
39.5
269.2 %
14.7
10
3.7
27.2
110.9 %
10.1
1.13
23.998
260.3
-22.7 %
100
168.7
64.8
91.6
-27.9 %
35.2
20.6
7.9
56.1
21.6
76.1
-30.6 %
29.2
15.5
-10.9 %
6
-4.9
-1.9
0.1
0.04
10.7
-58.4 %
4.1
2.1
0.8
12.9
-31.4 %
5
0.53
23.998
336.7
-71.1 %
100
209.7
62.3
127
-64 %
37.7
—
0
83.3
24.7
109.6
-62.9 %
32.6
17.4
-69.6 %
5.2
8.3
2.5
—
0
25.7
-39.2 %
7.6
6.9
2
18.8
-61.7 %
5.6
0.783
23.998
1 165.2
162.9 %
100
812.5
69.7
352.7
145.8 %
30.3
—
0
210.8
18.1
295.4
149.3 %
25.4
57.3
129.2 %
4.9
-15
-1.3
—
0
42.3
67.9 %
3.6
12
1
49.1
162.6 %
4.2
2.05
23.89
443.2
33.4 %
100
299.7
67.6
143.5
24 %
32.4
27.7
6.3
92.9
21
118.5
9.8 %
26.7
25
220.5 %
5.6
0.2
0.05
—
0
25.2
672.7 %
5.7
6.5
1.5
18.7
666.7 %
4.2
0.787
23.768
332.3
-21.7 %
100
216.6
65.2
115.7
-19.1 %
34.8
26.1
7.9
86.3
26
107.9
-15.6 %
32.5
7.8
-48.7 %
2.3
-12.2
-3.7
—
0
-4.4
-122.1 %
-1.3
-1.1
-0.3
-3.3
-122.8 %
-1
-0.139
23.766
424.2
-31.1 %
100
281.1
66.3
143.1
-21.1 %
33.7
22.7
5.4
104
24.5
127.9
-15 %
30.2
15.2
-50.8 %
3.6
4.7
1.1
—
0
19.9
-34.5 %
4.7
5.4
1.3
14.5
-30.3 %
3.4
0.61
23.766
615.8
18.1 %
100
434.4
70.5
181.4
11.7 %
29.5
27.1
4.4
123.6
20.1
150.5
17 %
24.4
30.9
-8.6 %
5
-0.5
-0.08
—
0
30.4
-5 %
4.9
9.6
1.6
20.8
-9.6 %
3.4
0.875
23.766
521.4
13.4 %
100
359
68.9
162.4
1.1 %
31.1
25.5
4.9
103.4
19.8
128.6
-4.3 %
24.7
33.8
29 %
6.5
-1.8
-0.3
—
0
32
30.1 %
6.1
9
1.7
23
23 %
4.4
0.968
23.766
459.6
-1.4 %
100
299
65.1
160.6
10.7 %
34.9
20.2
4.4
115.2
25.1
134.4
8.5 %
29.2
26.2
23.6 %
5.7
-1.6
-0.3
—
0
24.6
21.2 %
5.4
5.9
1.3
18.7
21.4 %
4.1
0.787
23.766
466.2
-15.9 %
100
321.1
68.9
145.1
-19.6 %
31.1
25.9
5.6
98.6
21.1
123.9
-13.1 %
26.6
21.2
-44.2 %
4.5
-0.9
-0.2
—
0
20.3
-42.3 %
4.4
4.9
1.1
15.4
-39.8 %
3.3
0.65
23.674
554.1
9 %
100
373.6
67.4
180.5
12.8 %
32.6
29.3
5.3
113.8
20.5
142.5
12.5 %
25.7
38
14.1 %
6.9
-2.8
-0.5
—
0
35.2
6 %
6.4
9.6
1.7
25.6
-3.4 %
4.6
1.077
23.764
508.5
19.9 %
100
348.5
68.5
160
3.2 %
31.5
26.2
5.2
101
19.9
126.7
-1.8 %
24.9
33.3
27.6 %
6.5
-0.1
-0.02
—
0
33.2
12.5 %
6.5
6.7
1.3
26.5
27.4 %
5.2
1.115
23.766
424.2
1.1 %
100
269.1
63.4
155.1
9.5 %
36.6
26.3
6.2
103.2
24.3
129
10.5 %
30.4
26.1
4.8 %
6.2
3.4
0.8
-0.5
-0.1
29.5
17.5 %
7
8.7
2.1
20.8
11.8 %
4.9
0.87
23.8
419.6
-25.1 %
100
278
66.3
141.6
-72.3 %
33.7
23
5.5
94.7
22.6
116.7
-75.5 %
27.8
24.9
-27 %
5.9
0.2
0.05
-1
-0.2
25.1
-24.6 %
6
6.5
1.5
18.6
-17.3 %
4.4
0.78
23.8
560.4
20.4 %
49.4
511
1244.7 %
—
—
476.9
2790.3 %
34.1
58.6 %
-0.8
—
33.3
55.6 %
10.8
22.5
43.3 %
0.95
23.8
465.3
4.3 %
427.3
38
-72.7 %
—
—
16.5
-86.3 %
21.5
12.6 %
-0.1
—
21.4
10.9 %
5.7
15.7
2.6 %
0.66
23.8
446
-1.4 %
306.8
139.2
4.8 %
24.7
96.8
120.1
4 %
19.1
10.4 %
0.2
-1.4
19.3
9 %
4
15.3
17.7 %
0.65
23.5
452.3
-24.5 %
319.5
132.8
193.8 %
26.2
92.6
115.5
363.9 %
17.3
-14.8 %
0.4
0
17.7
8.6 %
4.7
13
14 %
0.55
23.5
599.4
26.7 %
554.2
45.2
37.4 %
—
—
24.9
31.1 %
20.3
46 %
-4
—
16.3
18.1 %
4.9
11.4
-9.5 %
0.49
23.2
473.2
-0.1 %
440.3
32.9
56.7 %
—
—
19
13.1 %
13.9
231 %
-0.1
—
13.8
961.5 %
1.2
12.6
950 %
0.54
23.4
473.5
14.6 %
452.5
21
-5.8 %
—
—
16.8
29.2 %
4.2
-54.8 %
-2.9
—
1.3
-83.8 %
0.1
1.2
-79.3 %
0.05
23.6
413
-33.7 %
390.7
22.3
-68.9 %
—
—
13
-0.8 %
9.3
-84.2 %
-1.3
—
8
-85.9 %
2.2
5.8
-86.3 %
0.25
23.5
622.6
39.9 %
550.8
71.8
82.2 %
—
—
13.1
35.1 %
58.7
97.6 %
-2.1
—
56.6
95.8 %
14.2
42.4
92.7 %
1.81
23.4
444.9
5 %
405.5
39.4
-0.8 %
—
—
9.7
-6.7 %
29.7
1.4 %
-0.8
—
28.9
7.4 %
6.9
22
4.3 %
0.95
23.3
423.7
25.5 %
384
39.7
439.3 %
—
—
10.4
-3.7 %
29.3
230.2 %
-2.4
—
26.9
196.1 %
5.8
21.1
197.2 %
0.91
23.2
337.7
-22.7 %
349.4
-11.7
-124.3 %
—
—
10.8
4.9 %
-22.5
-159.5 %
-5.5
—
-28
-184.1 %
-6.3
-21.7
-196.9 %
-0.99
22
436.9
31.6 %
388.8
48.1
21.2 %
—
—
10.3
-3.7 %
37.8
30.3 %
-4.5
—
33.3
11.4 %
10.9
22.4
-8.2 %
1.06
21.2
332
21.1 %
292.3
39.7
76.4 %
—
—
10.7
0.9 %
29
143.7 %
0.9
—
29.9
130 %
5.5
24.4
159.6 %
1.15
21.2
274.1
17.6 %
251.6
22.5
51 %
—
—
10.6
-6.2 %
11.9
230.6 %
1.1
—
13
319.4 %
3.6
9.4
370 %
0.45
21
233
-38.9 %
218.1
14.9
-95.9 %
—
—
11.3
-96.6 %
3.6
-89.3 %
-0.5
—
3.1
-90.7 %
1.1
2
-92.4 %
0.1
21
381.2
36.4 %
17.5
363.7
1132.9 %
—
89.8
330.2
3489.1 %
33.5
65 %
-0.3
—
33.2
65.2 %
7
26.2
74.7 %
1.25
21
279.4
2.3 %
249.9
29.5
16.6 %
—
—
9.2
17.9 %
20.3
16 %
-0.2
—
20.1
16.9 %
5.1
15
23 %
0.78
19.3
273
30.7 %
247.7
25.3
78.2 %
—
—
7.8
20 %
17.5
127.3 %
-0.3
—
17.2
117.7 %
5
12.2
64.9 %
0.63
19.3
208.9
-30.3 %
194.7
14.2
-59.2 %
—
—
6.5
-4.4 %
7.7
-72.5 %
0.2
—
7.9
-71.9 %
0.5
7.4
-60.4 %
0.38
19.3
299.8
—
265
34.8
—
—
—
6.8
—
28
—
0.1
—
28.1
—
9.4
18.7
—
0.969
19.3