AQ Group Statements
7A
Data from AQ Group`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:
31 Dec, 2023
Next reporting period:
30 Mar, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
AQ Group 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
2 221
3.4 %
100
1 129
50.8
1 092
6.3 %
49.2
—
0
604
27.2
899
8.8 %
40.5
193
-4 %
8.7
-11
-0.5
—
0
182
-6.7 %
8.2
49
2.2
134
-21.6 %
6
7.3
18.356
2 149
-8.4 %
100
1 122
52.2
1 027
-7.7 %
47.8
—
0
547
25.5
826
-9.2 %
38.4
201
-1 %
9.4
-6
-0.3
—
0
195
—
9.1
23
1.1
171
0.6 %
8
9.32
18.347
2 345
4.1 %
100
1 232
52.5
1 113
6.1 %
47.5
—
0
615
26.2
910
6.4 %
38.8
203
4.6 %
8.7
-8
-0.3
—
0
195
6 %
8.3
24
1
170
6.9 %
7.2
9.293
18.294
2 253
14.1 %
100
1 204
53.4
1 049
13.5 %
46.6
—
0
550
24.4
855
10.2 %
37.9
194
31.1 %
8.6
-10
-0.4
—
0
184
35.3 %
8.2
25
1.1
159
19.5 %
7.1
8.666
18.347
1 975
15.4 %
100
1 051
53.2
924
17.3 %
46.8
—
0
510
25.8
776
16.7 %
39.3
148
20.3 %
7.5
-11
-0.6
-12
-0.6
136
12.4 %
6.9
3
0.2
133
34.3 %
6.7
7.27
18.294
1 711
-0.6 %
100
923
53.9
788
-1.7 %
46.1
—
0
426
24.9
665
-4.3 %
38.9
123
15 %
7.2
-2
-0.1
—
0
121
12 %
7.1
21
1.2
99
15.1 %
5.8
5.412
18.294
1 721
4.6 %
100
919
53.4
802
3.1 %
46.6
—
0
471
27.4
695
4.5 %
40.4
107
-5.3 %
6.2
2
0.1
-1
-0.06
108
-6.9 %
6.3
21
1.2
86
-6.5 %
5
4.701
18.294
1 646
10 %
100
868
52.7
778
7.6 %
47.3
—
0
443
26.9
665
9 %
40.4
113
—
6.9
3
0.2
—
0
116
5.5 %
7
23
1.4
92
5.7 %
5.6
5.029
18.294
1 497
14.6 %
100
774
51.7
723
15.1 %
48.3
—
0
409
27.3
610
14.2 %
40.7
113
20.2 %
7.5
-3
-0.2
—
0
110
20.9 %
7.3
23
1.5
87
16 %
5.8
4.775
18.219
1 306
-4 %
100
678
51.9
628
-7 %
48.1
—
0
344
26.3
534
-4.1 %
40.9
94
-20.3 %
7.2
-3
-0.2
—
0
91
-20.2 %
7
15
1.1
75
-21.1 %
5.7
4.12
18.204
1 361
4.1 %
100
686
50.4
675
5.3 %
49.6
—
0
374
27.5
557
7.1 %
40.9
118
-2.5 %
8.7
-4
-0.3
—
0
114
-9.5 %
8.4
18
1.3
95
-12.8 %
7
5.193
18.294
1 307
4 %
100
666
51
641
2.1 %
49
—
0
359
27.5
520
3.5 %
39.8
121
-3.3 %
9.3
5
0.4
—
0
126
13.5 %
9.6
17
1.3
109
18.3 %
8.3
5.95
18.29
1 256.2
13.7 %
100
628.46
50
627.74
15.8 %
50
—
0
355.26
28.3
502.56
13 %
40
125.19
28.4 %
10
-14.171
-1.1
—
0
111.01
19.4 %
8.8
18.29
1.5
92.1
17 %
7.3
5.031
18.306
1 104.42
-1.1 %
100
562.32
50.9
542.1
-3.4 %
49.1
—
0
296.99
26.9
444.64
-7.5 %
40.3
97.463
20.9 %
8.8
-4.497
-0.4
—
0
92.966
18.9 %
8.4
13.714
1.2
78.696
13.3 %
7.1
4.3
18.301
1 116.49
-16.8 %
100
555.4
49.7
561.09
-10.9 %
50.3
—
0
336.68
30.2
480.44
-9.6 %
43
80.643
-17.7 %
7.2
-2.483
-0.2
—
0
78.16
-10.1 %
7
8.157
0.7
69.436
-7.7 %
6.2
3.796
18.294
1 341.89
3.2 %
100
712.43
53.1
629.46
2.2 %
46.9
—
0
363.6
27.1
531.51
-3.6 %
39.6
97.947
51.3 %
7.3
-10.983
-0.8
—
0
86.964
50 %
6.5
11.065
0.8
75.189
60.4 %
5.6
4.11
18.294
1 299.75
4.3 %
100
683.88
52.6
615.88
1.7 %
47.4
—
0
372.23
28.6
551.13
6.2 %
42.4
64.748
-25.3 %
5
-6.771
-0.5
0.001
0.00008
57.978
-29.3 %
4.5
10.358
0.8
46.864
-31.7 %
3.6
2.562
18.294
1 246.56
-5.1 %
100
640.8
51.4
605.75
-4 %
48.6
—
0
335.34
26.9
519.08
-3.5 %
41.6
86.676
-7.2 %
7
-4.669
-0.4
—
0
82.007
-7.3 %
6.6
12.99
1
68.601
-1.5 %
5.5
3.75
18.294
1 313.43
4.8 %
100
682.11
51.9
631.32
4.4 %
48.1
—
0
364.52
27.8
537.96
5.6 %
41
93.363
-2.4 %
7.1
-4.885
-0.4
—
0
88.478
-4.8 %
6.7
18.579
1.4
69.621
-8.1 %
5.3
3.806
18.294
1 252.86
3 %
100
647.87
51.7
604.99
8.3 %
48.3
—
0
334.85
26.7
509.28
1.5 %
40.6
95.707
68.1 %
7.6
-2.758
-0.2
—
0
92.949
74.5 %
7.4
16.615
1.3
75.791
60.9 %
6
4.143
18.294
1 216.23
6.9 %
100
657.75
54.1
558.48
3.4 %
45.9
—
0
325.3
26.7
501.56
-3.3 %
41.2
56.921
159.2 %
4.7
—
0
-3.646
-0.3
53.275
150.8 %
4.4
5.788
0.5
47.111
40512.9 %
3.9
2.575
18.294
1 137.33
-7 %
100
596.96
52.5
540.37
-7.9 %
47.5
—
0
284.4
25
518.41
-2 %
45.6
21.959
-62 %
1.9
-0.719
-0.06
—
0
21.239
-61.7 %
1.9
20.78
1.8
0.116
-99.8 %
0.01
0.006
18.294
1 223.5
12.2 %
100
637
52.1
586.5
12.9 %
47.9
—
0
340.4
27.8
528.8
18.1 %
43.2
57.8
-19.2 %
4.7
-2.4
-0.2
0
0
55.4
-19 %
4.5
8.4
0.7
46.5
-18.8 %
3.8
2.54
18.3
1 090.1
7.2 %
100
570.7
52.4
519.5
3.9 %
47.7
—
0
292.9
26.9
447.9
-3 %
41.1
71.5
85.7 %
6.6
-3.1
-0.3
0
0
68.4
115.1 %
6.3
10.8
1
57.3
221.9 %
5.3
3.13
18.3
1 017.3
10.2 %
517.2
500.1
11.1 %
—
282.7
461.6
19.4 %
38.5
-39.5 %
-6.7
—
31.8
-48.1 %
13.8
17.8
-64.9 %
0.97
18.3
923.1
-14.3 %
473.1
450
-10.6 %
—
244.2
386.5
-10 %
63.6
-14.5 %
-2.3
0
61.3
-13 %
10.3
50.7
-13.5 %
2.77
18.3
1 077.4
7.5 %
573.7
503.6
1.5 %
—
283.2
429.3
4.8 %
74.4
-14.3 %
-3.9
0
70.5
-23.6 %
11.6
58.6
-23.6 %
3.2
18.3
1 001.9
10.8 %
505.6
496.3
9.5 %
—
264.9
409.5
4 %
86.8
45.4 %
5.4
0.1
92.3
54.9 %
15.3
76.7
50.1 %
4.19
18.3
904.6
25.1 %
451.2
453.4
25.2 %
—
248.6
393.7
27.2 %
59.7
13.5 %
-0.1
—
59.6
12.2 %
8.4
51.1
9.9 %
2.8
18.2
723.2
-15.9 %
361.2
362.1
-17 %
—
193.8
309.4
-10 %
52.6
-43 %
0.4
0.1
53.1
-41.5 %
6.5
46.5
-38.3 %
2.58
18
859.6
7.2 %
423.4
436.2
4.7 %
—
221.4
343.9
1.2 %
92.3
20.3 %
-1.6
0.1
90.8
19.5 %
15.2
75.4
21 %
4.18
18
801.8
-0.2 %
385.2
416.7
9.2 %
—
209.3
339.9
4.1 %
76.7
39.7 %
-0.8
0.1
76
38.9 %
13.5
62.3
43.9 %
3.46
18
803.3
22.7 %
421.8
381.5
20 %
—
195.8
326.6
17.2 %
54.9
40.1 %
-0.2
0
54.7
25.2 %
11.3
43.3
22.7 %
2.4
18
654.6
-13.7 %
336.7
317.9
-16.6 %
—
168.4
278.7
-14.2 %
39.2
-30.4 %
4.5
—
43.7
-23.6 %
8.3
35.3
-25.1 %
1.96
18
758.8
6.1 %
377.7
381.1
12.3 %
—
208.8
324.9
12.9 %
56.3
9.1 %
0.9
0
57.2
2 %
10.1
47.1
5.6 %
2.61
18
715.2
1.7 %
375.9
339.3
—
—
189
287.7
-54.9 %
51.6
-21.1 %
4.5
-1.3
56.1
-18 %
11.5
44.6
-22.7 %
2.47
18
703.4
16.3 %
—
—
—
—
—
638.1
13.8 %
65.4
49.7 %
3
—
68.4
53.4 %
10.3
57.7
77 %
3.2
18
605
-10.5 %
0.5
604.5
—
—
—
560.8
-11.5 %
43.7
3.8 %
0.9
—
44.6
2.5 %
11.9
32.6
-4.1 %
1.81
18
675.9
7 %
—
—
—
—
—
633.9
5.6 %
42.1
34.1 %
1.4
—
43.5
44 %
9.5
34
32.3 %
1.88
18
631.7
-9.3 %
—
—
—
—
—
600.3
-8.9 %
31.4
-15.8 %
-1.2
0
30.2
-22.2 %
4.5
25.7
-19.9 %
1.43
18
696.5
13.3 %
—
—
—
—
—
659.3
18.3 %
37.3
-34.7 %
1.5
—
38.8
-30.7 %
6.5
32.1
-21.7 %
1.78
18
614.5
-3.5 %
—
—
—
—
—
557.4
-5.9 %
57.1
28 %
-1.1
—
56
34.6 %
15
41
22.8 %
2.27
18
636.9
9.9 %
—
—
—
—
—
592.3
6 %
44.6
114.4 %
-3
—
41.6
107 %
8.2
33.4
103.7 %
1.85
18
579.4
2 %
—
—
—
—
—
558.6
2.4 %
20.8
-6.7 %
-0.7
—
20.1
-24.7 %
3.7
16.4
-36.7 %
0.91
18
567.8
—
—
—
—
—
—
545.5
—
22.3
—
4.4
0
26.7
—
0.7
25.9
—
1.439
18