FLSmidth & Co. A/S (FLIDF)
USD 52.0
(0.0%)
USD 52.0
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 24.1 Billion | 3.13 Billion | 2.68 Billion | 2.7 Billion | 3.1 Billion | 18.75 Billion |
| Cost of Revenue | 18.01 Billion | 2.48 Billion | 2.15 Billion | 2.15 Billion | 2.45 Billion | 14.05 Billion |
| Gross Profit | 6.08 Billion | 654.93 Million | 535.99 Million | 547.05 Million | 643.98 Million | 4.69 Billion |
| Operating Expenses | 4.18 Billion | 589.64 Million | 440.77 Million | 493.63 Million | 464.17 Million | 3.47 Billion |
| Selling, General and Administrative Expenses | 3.97 Billion | 555.91 Million | 431.3 Million | 455.65 Million | 433.82 Million | 2.92 Billion |
| Research and Development Expenses | 217 Million | 24.25 Million | 1.52 Million | 26.3 Million | 24.03 Million | 161 Million |
| Other Expenses | - | -9.47 Million | -7.94 Million | -11.67 Million | -6.3 Million | -59 Million |
| Cost and Expenses | 22.2 Billion | 3.07 Billion | 2.59 Billion | 2.64 Billion | 2.92 Billion | 17.52 Billion |
| Operating Income | 1.89 Billion | 65.29 Million | 95.21 Million | 53.42 Million | 179.81 Million | 1.17 Billion |
| Interest Expense | 161 Million | 12.34 Million | 12.83 Million | 13.15 Million | 13.51 Million | 103 Million |
| Income Tax Expense | 382 Million | 19.37 Million | 24.6 Million | 13.8 Million | 49.72 Million | 248 Million |
| Earnings before Tax | 1.05 Billion | 70.17 Million | 81.92 Million | 50.95 Million | 169.14 Million | 1.05 Billion |
| Net Income | 497 Million | 53.09 Million | 54.71 Million | 34.51 Million | 116.41 Million | 642 Million |
| Earnings Per Share Basic | 16.23 | 0.94 | 1.05 | 0.69 | 2.33 | 12.91 |
| Earnings Per Share Diluted | 11.87 | 0.93 | 1.05 | 0.69 | 2.32 | 12.83 |
| Weighted Average Shares Outstanding | 41.76 Million | 56.73 Million | 52.08 Million | 50.15 Million | 49.99 Million | 49.72 Million |
| Weighted Average Shares Outstanding (Diluted) | 57.13 Million | 56.87 Million | 52.08 Million | 50.15 Million | 50.09 Million | 50.05 Million |
| Gross Margin | 0.25 | 0.21 | 0.20 | 0.20 | 0.21 | 0.25 |
| EBIT Margin | 0.07 | 0.05 | 0.07 | 0.06 | 0.09 | 0.10 |
| Profit Margin | 0.02 | 0.02 | 0.02 | 0.01 | 0.04 | 0.03 |
| EBITDA | 1.77 Billion | 1.31 Billion | 1.34 Billion | 1.14 Billion | 1.98 Billion | 1.76 Billion |
| Earnings Before Tax Margin | 0.08 | 0.02 | 0.04 | 0.02 | 0.06 | 0.06 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 4.95 Billion | 4.83 Billion | 3.56 Billion | 883.4 Million | 809.23 Million | 934.89 Million |
| Cost of Revenue | 3.37 Billion | 3.42 Billion | 2.71 Billion | 668.02 Million | 592.04 Million | 732.39 Million |
| Gross Profit | 1.57 Billion | 1.41 Billion | 850.09 Million | 215.37 Million | 217.19 Million | 202.49 Million |
| Operating Expenses | 1.2 Billion | 1.11 Billion | 711.99 Million | 163.26 Million | 172.5 Million | 165.38 Million |
| Selling, General and Administrative Expenses | 1.07 Billion | 1 Billion | - | 148.02 Million | 167.7 Million | 159.97 Million |
| Research and Development Expenses | 9.88 Million | 71 Million | - | 15.24 Million | 4.8 Million | 5.4 Million |
| Other Expenses | 129 Million | - | -20.87 Million | - | - | - |
| Cost and Expenses | 4.58 Billion | 4.53 Billion | 3.43 Billion | 831.29 Million | 764.54 Million | 897.78 Million |
| Operating Income | 555 Million | 529 Million | 138.1 Million | 52.1 Million | 44.68 Million | 37.1 Million |
| Interest Expense | 263 Million | 226 Million | 23.83 Million | 54.02 Million | 38.46 Million | 64.28 Million |
| Income Tax Expense | 105 Million | 109 Million | 35.67 Million | 13.47 Million | 22.76 Million | 10.37 Million |
| Earnings before Tax | 292 Million | 303 Million | 144.32 Million | 38.93 Million | 61.5 Million | 28.34 Million |
| Net Income | 181 Million | 194 Million | 73.56 Million | 2.96 Million | 38.74 Million | 17.09 Million |
| Earnings Per Share Basic | 3.18 | 3.40 | - | 0.05 | 0.68 | 0.30 |
| Earnings Per Share Diluted | 3.18 | 3.40 | - | 0.05 | 0.68 | 0.30 |
| Weighted Average Shares Outstanding | 56.83 Million | 57.05 Million | 56.73 Million | 56.73 Million | 56.73 Million | 56.73 Million |
| Weighted Average Shares Outstanding (Diluted) | 56.83 Million | 57.05 Million | 57.13 Million | 56.73 Million | 56.73 Million | 56.73 Million |
| Gross Margin | 0.32 | 0.29 | 0.24 | 0.24 | 0.27 | 0.22 |
| EBIT Margin | 0.14 | 0.14 | - | 0.08 | 0.08 | 0.06 |
| Profit Margin | 0.04 | 0.04 | 0.02 | 0.00 | 0.05 | 0.02 |
| EBITDA | 684 Million | 666 Million | - | 71.93 Million | 63.63 Million | 58.73 Million |
| Earnings Before Tax Margin | 0.11 | 0.11 | 0.04 | 0.06 | 0.06 | 0.04 |
THIP
BAMKF
QTRHF
WEX
CXT
HOLX