AcadeMedia Statements
AC
Data from AcadeMedia`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 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
28 Aug, 2024
Expected release date:
24 Oct, 2024
AcadeMedia 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
4 856
5.3 %
100
—
0
—
—
0
—
0
3 239
66.7
4 324
3.4 %
89
532
22.9 %
11
-190
-3.9
-3
-0.06
339
24.6 %
7
90
1.9
249
15.8 %
5.1
2.46
101.22
4 613
4.1 %
100
—
0
—
—
0
—
0
3 193
69.2
4 180
1.3 %
90.6
433
42 %
9.4
-146
-3.2
-4
-0.09
272
98.5 %
5.9
58
1.3
215
102.8 %
4.7
2.05
104.88
4 433
29.2 %
100
—
0
—
—
0
—
0
3 169
71.5
4 128
29.3 %
93.1
305
28.2 %
6.9
-166
-3.7
-2
-0.05
137
77.9 %
3.1
31
0.7
106
71 %
2.4
1.01
104.95
3 430
-18.3 %
100
—
0
—
—
0
—
0
2 329
67.9
3 192
-15.3 %
93.1
238
-44.9 %
6.9
-153
-4.5
-2
-0.06
77
-72.4 %
2.2
14
0.4
62
-69.9 %
1.8
0.587
105.59
4 199
0.1 %
100
—
0
—
—
0
—
0
2 838
67.6
3 767
-1.6 %
89.7
432
17.7 %
10.3
-118
-2.8
-8
-0.2
279
28.6 %
6.6
73
1.7
206
21.2 %
4.9
1.94
106.19
4 195
3.8 %
100
—
0
—
—
0
—
0
2 899
69.1
3 828
2 %
91.3
367
27.9 %
8.7
-142
-3.4
-2
-0.05
217
50.7 %
5.2
47
1.1
170
56 %
4.1
1.6
106.25
4 041
30.2 %
100
—
0
—
—
0
—
0
2 887
71.4
3 754
30.8 %
92.9
287
23.2 %
7.1
-119
-2.9
-3
-0.07
144
21 %
3.6
35
0.9
109
16 %
2.7
1.16
93.966
3 104
-19.4 %
100
—
0
—
—
0
—
0
2 107
67.9
2 871
-17.4 %
92.5
233
-37.9 %
7.5
-118
-3.8
-2
-0.06
119
-46.9 %
3.8
25
0.8
94
-42.7 %
3
0.889
105.79
3 851
1.3 %
100
—
0
—
—
0
—
0
2 618
68
3 476
0.4 %
90.3
375
10.3 %
9.7
-110
-2.9
-3
-0.08
224
12 %
5.8
59
1.5
164
5.8 %
4.3
1.55
105.81
3 802
0.7 %
100
—
0
—
—
0
—
0
2 667
70.1
3 462
0.7 %
91.1
340
1.5 %
8.9
-111
-2.9
-2
-0.05
200
-14.5 %
5.3
44
1.2
155
-16.7 %
4.1
1.47
105.44
3 774
29.6 %
100
—
0
—
—
0
—
0
2 678
71
3 439
29.9 %
91.1
335
27.4 %
8.9
-106
-2.8
-2
-0.05
234
84.3 %
6.2
48
1.3
186
86 %
4.9
1.76
105.68
2 911
-20.7 %
100
—
0
—
—
0
—
0
1 960
67.3
2 648
-20.5 %
91
263
-23.3 %
9
-105
-3.6
-1
-0.03
127
-44.5 %
4.4
27
0.9
100
-44.4 %
3.4
0.94
106.38
3 672
2.3 %
100
—
0
—
—
0
—
0
2 508
68.3
3 329
2.4 %
90.7
343
1.2 %
9.3
-98
-2.7
-2
-0.05
229
-7.3 %
6.2
49
1.3
180
-5.3 %
4.9
1.699
105.94
3 591
4.5 %
100
—
0
—
—
0
—
0
2 493
69.4
3 252
3.1 %
90.6
339
20.2 %
9.4
-96
-2.7
-2
-0.06
247
42.8 %
6.9
58
1.6
190
42.9 %
5.3
1.8
105.56
3 436
30.1 %
100
—
0
—
—
0
—
0
2 442
71.1
3 154
29.8 %
91.8
282
33.6 %
8.2
-99
-2.9
-1
-0.03
173
47.9 %
5
40
1.2
133
46.2 %
3.9
1.26
105.56
2 641
-18.2 %
100
—
0
—
—
0
—
0
1 782
67.5
2 430
-13.6 %
92
211
-49 %
8
-102
-3.9
-2
-0.08
117
-48.7 %
4.4
26
1
91
-49.2 %
3.4
0.87
104.6
3 227
-1.7 %
100
—
0
—
—
0
—
0
2 164
67.1
2 813
-6.6 %
87.2
414
51.6 %
12.8
-102
-3.2
-4
-0.1
228
9.6 %
7.1
50
1.5
179
11.2 %
5.5
1.687
106.08
3 284
0.8 %
100
—
0
—
—
0
—
0
2 323
70.7
3 011
-1.5 %
91.7
273
35.8 %
8.3
-103
-3.1
2
0.06
208
112.2 %
6.3
47
1.4
161
114.7 %
4.9
1.53
105.23
3 258
30.2 %
100
—
0
—
—
0
—
0
2 348
72.1
3 057
28.8 %
93.8
201
55.8 %
6.2
-99
-3.04
-4
-0.1
98
345.5 %
3
23
0.7
75
368.8 %
2.3
0.71
105.63
2 502
-20.8 %
100
—
0
—
—
0
—
0
1 749
69.9
2 373
4.7 %
94.8
129
-44.6 %
5.2
-104
-4.2
-3
-0.1
22
-89.2 %
0.9
5
0.2
16
-89.3 %
0.6
0.15
106.67
3 161
0.8 %
100
662
20.9
2 499
-0.3 %
79.1
—
0
2 196
69.5
2 266
-1.3 %
71.7
233
10.4 %
7.4
-12
-0.4
-3
-0.09
204
-5.6 %
6.5
56
1.8
149
-13.4 %
4.7
1.41
105.67
3 135
1.9 %
100
628
20
2 507
3.2 %
80
—
0
2 217
70.7
2 296
0.2 %
73.2
211
51.8 %
6.7
-11
-0.4
-4
-0.1
216
105.7 %
6.9
45
1.4
172
117.7 %
5.5
1.63
105.52
3 076
31.3 %
100
646
21
2 430
37.9 %
79
—
0
2 214
72
2 291
34.1 %
74.5
139
162.3 %
4.5
-15
-0.5
-8
-0.3
105
156.1 %
3.4
25
0.8
79
154.8 %
2.6
0.75
105.33
2 343
-21.7 %
100
581
24.8
1 762
-25.5 %
75.2
—
0
1 641
70
1 709
-20.8 %
72.9
53
-74.4 %
2.3
-13
-0.6
-4
-0.2
41
-72.5 %
1.7
10
0.4
31
-71.8 %
1.3
0.3
103.3
2 992
0.8 %
100
626
20.9
2 366
0.5 %
79.1
—
0
2 093
70
2 159
0.8 %
72.2
207
-3.3 %
6.9
-16
-0.5
-2
-0.07
149
-23.2 %
5
37
1.2
110
-27.6 %
3.7
1.04
105.8
2 967
5.5 %
100
612
20.6
2 355
5.5 %
79.4
—
0
2 074
69.9
2 141
3.7 %
72.2
214
28.1 %
7.2
-13
-0.4
-2
-0.07
194
30.2 %
6.5
42
1.4
152
31 %
5.1
1.45
104.8
2 813
38.1 %
581
2 232
45.4 %
—
1 999
2 065
42.1 %
167
103.7 %
-14
-3
149
132.8 %
33
116
127.5 %
1.21
95.9
2 037
-22 %
502
1 535
-23.9 %
—
1 403
1 453
-18.7 %
82
-64.2 %
-14
-2
64
-66.5 %
13
51
-66.9 %
0.52
97.8
2 610
2.8 %
593
2 017
-1.1 %
—
1 733
1 788
-2.9 %
229
16.2 %
-18
-1
191
7.9 %
38
154
16.7 %
1.57
99.3
2 540
1.3 %
501
2 039
2.1 %
—
1 787
1 842
-0.7 %
197
37.8 %
-15
-3
177
51.3 %
45
132
48.3 %
1.35
97.6
2 508
34.7 %
510
1 998
42.5 %
—
1 798
1 855
39.2 %
143
107.2 %
-14
-11
117
134 %
28
89
117.1 %
0.91
99.5
1 862
-21.7 %
460
1 402
-25.9 %
—
1 289
1 333
-19.4 %
69
-70.9 %
-17
-1
50
-73 %
9
41
-70.7 %
0.42
96.5
2 377
2.6 %
486
1 891
2.1 %
—
1 606
1 654
0.1 %
237
18.5 %
-28
-5
185
10.8 %
45
140
8.5 %
1.56
89.2
2 316
3.4 %
464
1 852
5.3 %
—
1 605
1 652
-0.7 %
200
108.3 %
-29
—
167
169.4 %
38
129
168.8 %
1.46
88.4
2 239
33.4 %
480
1 759
42.7 %
—
1 613
1 663
38.7 %
96
182.4 %
-23
-5
62
1133.3 %
14
48
2300 %
0.64
74.2
1 679
-23.6 %
446
1 233
-30 %
—
1 157
1 199
-21.3 %
34
-85.7 %
-37
—
-6
-109.1 %
-8
2
-97.5 %
0.02
103.6
2 199
1 %
438
1 761
2.6 %
—
1 469
1 523
-1.7 %
238
41.7 %
-96
—
66
-45 %
-14
80
-14.9 %
0.91
88.4
2 177
—
460
1 717
—
—
1 497
1 549
—
168
—
-48
1
120
—
25
94
—
1.06
88.4