BICO Group AB (publ) (CLLKF)
USD 3.1
(3.45%)
USD 3.1
(3.45%)
| Breakdown | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 2.23 Billion | 1.25 Billion | 176.79 Million | 105.45 Million | 45.33 Million | 13.18 Million |
| Cost of Revenue | 408.9 Million | 255 Million | 13.17 Million | 14.09 Million | 5.77 Million | 584 Thousand |
| Gross Profit | 1.83 Billion | 1 Billion | 163.61 Million | 91.36 Million | 39.55 Million | 12.6 Million |
| Operating Expenses | 2.84 Billion | 1.24 Billion | 229.7 Million | 97.56 Million | 40.27 Million | 12.18 Million |
| Selling, General and Administrative Expenses | 719 Million | 433.1 Million | 85.64 Million | 45.87 Million | 16.33 Million | 6.25 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | - | - | - | - | - |
| Cost and Expenses | 3.25 Billion | 1.49 Billion | 242.88 Million | 111.66 Million | 46.05 Million | 12.76 Million |
| Operating Income | -996.9 Million | -236.9 Million | -66.08 Million | -3.75 Million | 372 Thousand | -23 Thousand |
| Interest Expense | 98.2 Million | 59.3 Million | 7.28 Million | 112 Thousand | 25 Thousand | 144 Thousand |
| Income Tax Expense | 82.6 Million | 15.8 Million | -11.06 Million | -527 Thousand | -116 Thousand | -18 Thousand |
| Earnings before Tax | -753.1 Million | -213.4 Million | -73.28 Million | 54 Thousand | 1.06 Million | 137 Thousand |
| Net Income | -832.9 Million | -227.6 Million | -61.88 Million | 581 Thousand | 1.18 Million | 155 Thousand |
| Earnings Per Share Basic | -12.94 | -3.97 | -1.47 | 0.02 | 0.04 | -0.03 |
| Earnings Per Share Diluted | -12.45 | -3.71 | -1.47 | 0.02 | 0.04 | -0.03 |
| Weighted Average Shares Outstanding | 64.34 Million | 57.26 Million | 42.24 Million | 34.9 Million | 30.86 Million | 25.71 Million |
| Weighted Average Shares Outstanding (Diluted) | 66.87 Million | 61.35 Million | 42.24 Million | 35.11 Million | 30.86 Million | 26.91 Million |
| Gross Margin | 0.82 | 0.80 | 0.93 | 0.87 | 0.87 | 0.96 |
| EBIT Margin | 0.14 | 0.03 | -0.22 | 0.06 | 0.08 | 0.05 |
| Profit Margin | -0.37 | -0.18 | -0.35 | 0.01 | 0.03 | 0.01 |
| EBITDA | 322.3 Million | 31.8 Million | -39.5 Million | 5.82 Million | 3.71 Million | 696 Thousand |
| Earnings Before Tax Margin | -0.45 | -0.19 | -0.37 | -0.04 | 0.01 | -0.00 |
| Breakdown | 2023 Q1 | 2022 Q4 | 2022 FY | 2022 Q3 | 2022 Q2 | 2022 Q1 |
|---|---|---|---|---|---|---|
| Revenue | 500.7 Million | 674.1 Million | 2.23 Billion | 550.6 Million | 537.6 Million | 477.2 Million |
| Cost of Revenue | 111.3 Million | 143.7 Million | 408.9 Million | 86 Million | 96.1 Million | 83.1 Million |
| Gross Profit | 389.4 Million | 530.4 Million | 1.83 Billion | 464.6 Million | 441.5 Million | 394.1 Million |
| Operating Expenses | 492.2 Million | 1.25 Billion | 2.84 Billion | 538.9 Million | 577.9 Million | 476.9 Million |
| Selling, General and Administrative Expenses | - | 195.1 Million | - | 168.9 Million | 212.9 Million | 142.1 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | - | - | - | - | - |
| Cost and Expenses | 603.5 Million | 1.39 Billion | 3.25 Billion | 624.9 Million | 674 Million | 560 Million |
| Operating Income | -102.9 Million | -703.5 Million | -996.9 Million | -74.2 Million | -136.3 Million | -82.8 Million |
| Interest Expense | 39.1 Million | -8.7 Million | 98.2 Million | 23.6 Million | 47.3 Million | 35.9 Million |
| Income Tax Expense | -12.3 Million | -21.1 Million | 82.6 Million | 93.9 Million | 13.8 Million | -4 Million |
| Earnings before Tax | -130.8 Million | -922.9 Million | -753.1 Million | 160.5 Million | 56.9 Million | -47.5 Million |
| Net Income | -117.7 Million | -899.3 Million | -832.9 Million | 66.4 Million | 43.6 Million | -43.6 Million |
| Earnings Per Share Basic | -1.67 | - | - | 1.04 | 0.68 | -0.68 |
| Earnings Per Share Diluted | -1.61 | - | - | 1.04 | 0.68 | -0.65 |
| Weighted Average Shares Outstanding | 70.56 Million | 65.29 Million | 64.34 Million | 64.08 Million | 64.08 Million | 63.72 Million |
| Weighted Average Shares Outstanding (Diluted) | 73.06 Million | 65.47 Million | 66.87 Million | 66.59 Million | 66.62 Million | 66.61 Million |
| Gross Margin | 0.78 | 0.79 | 0.82 | 0.84 | 0.82 | 0.83 |
| EBIT Margin | -0.02 | -0.30 | - | 0.47 | 0.33 | 0.11 |
| Profit Margin | -0.24 | -1.33 | -0.37 | 0.12 | 0.08 | -0.09 |
| EBITDA | -11.3 Million | -203.9 Million | - | 260.2 Million | 177.6 Million | 51.8 Million |
| Earnings Before Tax Margin | -0.21 | -1.04 | -0.45 | -0.13 | -0.25 | -0.17 |
BCI
8011
ICIL
204320
KBHL
AUDGF