Dustin Group AB (publ) (DUSXF)

PNK: DUSXF · Real-Time Price · USD

12.23

0.00 (0.00%)

At close: May 01, 2025, 8:00 PM

Dustin AB (publ) Income Statement

Financials in SEK. Fiscal year is September - August.

Fiscal Year	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Feb 28, 2025	Nov 30, 2024	Aug 31, 2024	May 31, 2024	Feb 29, 2024	Nov 30, 2023	Aug 31, 2023	May 31, 2023	Feb 28, 2023	Nov 30, 2022	Aug 31, 2022	May 31, 2022	Feb 28, 2022	Nov 30, 2021	Aug 31, 2021	May 31, 2021	Feb 28, 2021	Nov 30, 2020	Aug 31, 2020	May 31, 2020	Feb 29, 2020	Nov 30, 2019	Aug 31, 2019	May 31, 2019	Feb 28, 2019	Nov 30, 2018	Aug 31, 2018	May 31, 2018	Feb 28, 2018	Nov 30, 2017	Aug 31, 2017	May 31, 2017	Feb 28, 2017	Nov 30, 2016	Aug 31, 2016	May 31, 2016	Feb 29, 2016	Nov 30, 2015
Revenue	5.48B	4.78B	4.99B	5.45B	5.25B	5.79B	5.09B	5.58B	6.27B	6.64B	5.74B	5.89B	6.61B	6.25B	5.1B	3.39B	3.68B	3.7B	2.87B	3.27B	3.54B	3.51B	3.03B	3.17B	3.21B	3.13B	2.52B	2.46B	2.72B	2.59B	2.26B	2.26B	2.5B	2.28B	1.95B	1.99B	2.24B	2.12B
Cost of Revenue	4.72B	4.1B	4.34B	4.63B	4.39B	4.91B	4.34B	4.73B	5.36B	5.74B	4.93B	5.05B	5.71B	5.35B	4.35B	2.84B	3.09B	3.12B	2.44B	2.78B	2.99B	2.95B	2.54B	2.64B	2.69B	2.58B	2.11B	2.07B	2.3B	2.19B	1.94B	1.92B	2.13B	1.94B	1.65B	1.68B	1.91B	1.81B
Gross Profit	762M	683M	643.9M	820.6M	856.1M	887.9M	745.2M	856.9M	913.9M	892.7M	818M	841.8M	903.5M	894.4M	758M	557.1M	591.1M	576.6M	434.1M	492.8M	556.5M	560M	489.5M	530.9M	524.4M	544.6M	417.5M	396M	419.8M	403.7M	324.6M	340.7M	373.3M	340.9M	298.1M	305.4M	327.9M	314.8M
Operating Income	52M	-42M	-18.4M	95.1M	160.3M	146.9M	96.2M	97.5M	160.4M	175.2M	169.8M	177.3M	245.7M	258.3M	192.2M	134.3M	177.4M	145.7M	75.5M	80.4M	129.7M	132.6M	98.3M	78.3M	136.8M	149.3M	103.7M	96.9M	130.2M	108.5M	73.7M	72M	106.3M	97.5M	64.7M	74.8M	97.2M	86.8M
Interest Income	17M	1M	900K	800K	1M	900K	4.8M	600K	3.5M	400K	500K	300K	200K	300K	300K	300K	300K	200K	300K	500K	300K	200K	200K	300K	200K	100K	300K	300K	300K	300K	n/a	300K	400K	300K	n/a	400K	n/a	6.2M
Pretax Income	-2.55B	-100M	-71.4M	45.3M	93.6M	49M	5.4M	35.4M	107.1M	89.2M	113.7M	110.9M	186.6M	218.3M	91.3M	97.9M	162.8M	117.1M	70.5M	40.3M	118.6M	105.8M	90.6M	66.8M	148.3M	139.2M	83M	85.8M	118.3M	97.5M	63M	61.9M	95.9M	87.3M	35.9M	66.2M	91.7M	93M
Net Income	-2.53B	-78M	-83.2M	27.4M	76M	32.9M	3M	23.4M	81.2M	66.3M	82.8M	84.7M	144.1M	166M	65.2M	79.3M	122.4M	90.1M	68.5M	31.1M	92M	85.7M	73.4M	48M	124.1M	110.7M	70.5M	66.6M	92.2M	75.8M	48.5M	47.5M	75.4M	67.8M	25.1M	49.4M	73.5M	76.9M
Selling & General & Admin	704M	718M	654.6M	725.5M	695.8M	737.4M	-1.38B	726.8M	745.5M	737.6M	-1.26B	678.4M	664.7M	631.5M	563.4M	419.7M	412.3M	429.7M	357.4M	410.5M	424.2M	425.8M	-744.5M	424.3M	384.1M	396.9M	-637.6M	296.6M	286.6M	288.6M	247.7M	262.8M	265.4M	240.3M	229.6M	226M	228.8M	227.2M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	6M	-35M	7.7M	8.3M	n/a	n/a	n/a	7.8M	5.1M	-1.2M	1.91B	4.8M	5.9M	4.6M	2.4M	3.1M	1.4M	1.2M	1.2M	1.9M	2.6M	1.6M	1.14B	2.1M	3.5M	1.6M	951.4M	2.5M	3M	3.1M	2.5M	1.7M	1.7M	600K	3.7M	1.2M	1.9M	-900K
Operating Expenses	710M	683M	662.3M	725.5M	695.8M	741.8M	650M	734.6M	750.6M	736.4M	659.7M	683.2M	670.6M	636.1M	565.8M	422.8M	413.7M	430.9M	358.6M	412.4M	426.8M	427.4M	391.2M	426.4M	387.6M	398.5M	313.8M	299.1M	289.6M	291.7M	250.2M	264.5M	267.1M	240.9M	233.3M	227.2M	230.7M	226.3M
Interest Expense	12M	49M	47.2M	41.8M	49.2M	81.1M	70.9M	62.1M	53.3M	48.7M	36.9M	29.4M	33.7M	33M	61.5M	15.9M	14.1M	14.8M	15M	11.9M	14.3M	12.7M	11.2M	11.8M	11.8M	10.2M	n/a	12M	12.5M	11.3M	n/a	10.4M	10.7M	10.5M	6.2M	9M	5.6M	5.7M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	695.8M	n/a	n/a	n/a	745.5M	n/a	n/a	n/a	664.7M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	5.43B	4.78B	5.01B	5.36B	5.09B	5.65B	4.99B	5.46B	6.11B	6.48B	5.59B	5.74B	6.38B	5.99B	4.91B	3.26B	3.51B	3.55B	2.8B	3.19B	3.41B	3.38B	2.93B	3.06B	3.08B	2.98B	2.42B	2.36B	2.59B	2.48B	2.19B	2.18B	2.4B	2.18B	1.89B	1.91B	2.14B	2.04B
Income Tax Expense	-18M	-23M	11.8M	17.9M	17.6M	16.2M	2.3M	12M	25.9M	22.9M	30.9M	26.2M	42.5M	52.2M	26.1M	18.7M	40.4M	27M	2M	9.2M	26.6M	20M	17.2M	18.7M	24.2M	28.5M	12.4M	19.1M	26.1M	21.7M	14.5M	14.4M	20.5M	19.5M	10.5M	15M	19.5M	17.2M
Shares Outstanding (Basic)	452.48M	452.48M	452.48M	452.48M	411.45M	431.44M	411.42M	411.42M	411.42M	411.42M	215.36M	215.36M	215.72M	215.72M	175.18M	173.82M	169.05M	169.05M	170.99M	169.45M	175.16M	175.16M	169.05M	174.89M	174.42M	158.95M	155.74M	151.3M	153.6M	153.53M	154.93M	154.93M	154.93M	154.93M	147.36M	154.93M	154.93M	154.93M
Shares Outstanding (Diluted)	452.48M	452.48M	452.48M	452.48M	411.45M	431.44M	411.42M	411.42M	411.42M	411.42M	215.36M	215.36M	216.09M	215.72M	175.18M	173.82M	174.12M	174.12M	175.16M	175.16M	175.3M	175.44M	174.89M	175.81M	174.78M	160.07M	155.74M	151.86M	154.44M	154M	154.93M	155.37M	155.24M	154.97M	154.93M	154.93M	154.99M	154.93M
EPS (Basic)	-5.59	-0.17	-0.18	0.06	0.18	0.29	0.01	0.11	0.38	0.31	0.73	0.75	1.27	1.47	0.71	0.87	1.34	0.99	0.75	0.34	1.00	0.94	0.80	0.52	1.36	1.33	0.86	0.84	1.15	0.95	0.60	0.58	0.93	0.83	0.31	0.61	0.90	0.95
EPS (Diluted)	-5.59	-0.17	-0.18	0.06	0.18	0.29	0.01	0.11	0.38	0.31	0.73	0.75	1.27	1.46	0.71	0.87	1.34	0.99	0.75	0.34	1.00	0.94	0.80	0.52	1.36	1.32	0.86	0.84	1.14	0.94	0.60	0.58	0.93	0.83	0.31	0.61	0.90	0.95
EBITDA	-2.54B	-51M	-24.2M	190.8M	246.2M	240.4M	187.5M	203.7M	262.9M	240.1M	249.1M	242.2M	336.1M	351.8M	249.7M	187.9M	212M	181.6M	85.5M	81M	164.3M	167.1M	134.4M	134.7M	186.4M	162.3M	105.5M	97.8M	130.8M	112.3M	80.9M	76.4M	106.6M	100.2M	56.7M	78.6M	97.3M	90.1M
EBIT	-2.54B	-51M	-24.2M	87.1M	142.7M	130.1M	80.1M	97.5M	160.3M	137.9M	150.6M	140.3M	220.3M	251.3M	152.8M	113.8M	176.9M	131.9M	85.5M	52.2M	132.9M	118.5M	97.5M	78.6M	136.8M	149.4M	105.5M	97.8M	130.8M	108.8M	80.1M	72.3M	106.6M	97.8M	56.7M	75.2M	97.3M	88.5M
Depreciation & Amortization	n/a	-9M	-5.8M	103.7M	103.5M	110.2M	107.5M	106.1M	102.6M	102.3M	101.7M	102M	103.2M	100.4M	95M	76.1M	34.7M	35.9M	37.4M	35.3M	34.6M	34.5M	32.9M	30.2M	26.2M	16.2M	-1.8M	300K	300K	3.8M	7.2M	4.4M	300K	2.7M	-8M	3.8M	100K	3.3M