Bio-Works Technologies AB (publ) (BIOWKS.ST)
SEK 0.79
(-5.94%)
SEK 0.79
(-5.94%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 43.89 Million | 41.32 Million | 21.91 Million | 7.23 Million | 5.57 Million | 6.56 Million |
| Cost of Revenue | 17.07 Million | 12.47 Million | 3.35 Million | 3.01 Million | 203 Thousand | 425 Thousand |
| Gross Profit | 26.82 Million | 28.84 Million | 18.56 Million | 4.21 Million | 5.37 Million | 6.13 Million |
| Operating Expenses | 83.16 Million | 75.99 Million | 29.51 Million | 49.87 Million | 47.49 Million | 44.28 Million |
| Selling, General and Administrative Expenses | 84.32 Million | 74.94 Million | 28.35 Million | 19.78 Million | 21.12 Million | 13.97 Million |
| Research and Development Expenses | - | - | 232 Thousand | 253 Thousand | 419 Thousand | 5.2 Million |
| Other Expenses | - | 75.99 Million | 1.16 Million | 30.09 Million | 26.37 Million | 30.3 Million |
| Cost and Expenses | 100.24 Million | 88.46 Million | 32.86 Million | 52.88 Million | 47.7 Million | 44.7 Million |
| Operating Income | -55.41 Million | -47.14 Million | -10.95 Million | -45.65 Million | -42.12 Million | -38.14 Million |
| Interest Expense | 3000.00 | 23 Thousand | 18 Thousand | 9000.00 | - | 2000.00 |
| Income Tax Expense | 2.08 Million | 255 Thousand | 3.57 Million | -470 Thousand | 1.65 Million | 189 Thousand |
| Earnings before Tax | -54.73 Million | -44.69 Million | -9.37 Million | -45.01 Million | -42.11 Million | -37.95 Million |
| Net Income | -56.82 Million | -44.95 Million | -12.94 Million | -44.54 Million | -42.11 Million | -37.95 Million |
| Earnings Per Share Basic | -1.57 | -1.28 | -0.41 | -1.46 | -1.40 | -1.96 |
| Earnings Per Share Diluted | -1.57 | -1.28 | -0.41 | -1.46 | -1.40 | -1.88 |
| Weighted Average Shares Outstanding | 36.11 Million | 35 Million | 31.2 Million | 30.41 Million | 30.11 Million | 19.33 Million |
| Weighted Average Shares Outstanding (Diluted) | 36.11 Million | 35 Million | 31.2 Million | 30.41 Million | 30.11 Million | 20.18 Million |
| Gross Margin | 0.61 | 0.70 | 0.85 | 0.58 | 0.96 | 0.94 |
| EBIT Margin | -1.25 | -1.07 | -0.39 | -6.23 | -7.23 | -4.73 |
| Profit Margin | -1.29 | -1.09 | -0.59 | -6.16 | -7.56 | -5.78 |
| EBITDA | -54.8 Million | -46.09 Million | -10.46 Million | -45.04 Million | -40.76 Million | -31.01 Million |
| Earnings Before Tax Margin | -1.26 | -1.14 | -0.50 | -6.31 | -7.56 | -5.81 |
| Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
|---|---|---|---|---|---|---|
| Revenue | 43.89 Million | 10.91 Million | 10.91 Million | 22.06 Million | 11.03 Million | 41.32 Million |
| Cost of Revenue | 99.31 Million | 4.3 Million | 4.3 Million | 51.37 Million | 4.23 Million | 12.47 Million |
| Gross Profit | -55.41 Million | 6.6 Million | 6.6 Million | -29.3 Million | 6.8 Million | 28.84 Million |
| Operating Expenses | 84.32 Million | 19.54 Million | 19.54 Million | 21.67 Million | 21.67 Million | 75.99 Million |
| Selling, General and Administrative Expenses | - | 19.5 Million | 19.5 Million | 21.3 Million | 21.3 Million | - |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | - | - | - | - | 75.99 Million |
| Cost and Expenses | 99.31 Million | 23.84 Million | 23.84 Million | 51.37 Million | 25.9 Million | 88.46 Million |
| Operating Income | -55.41 Million | -13.65 Million | -13.65 Million | -29.3 Million | -15.09 Million | -47.14 Million |
| Interest Expense | 3000.00 | 1000.00 | - | 2000.00 | - | 23 Thousand |
| Income Tax Expense | 87 Thousand | 990 Thousand | 990 Thousand | 107 Thousand | 53.5 Thousand | 255 Thousand |
| Earnings before Tax | -54.73 Million | -13.03 Million | -13.03 Million | -28.67 Million | -14.33 Million | -44.69 Million |
| Net Income | -54.82 Million | -14.02 Million | -14.02 Million | -28.77 Million | -14.38 Million | -44.95 Million |
| Earnings Per Share Basic | - | -0.38 | -0.38 | -0.82 | -0.41 | - |
| Earnings Per Share Diluted | - | -0.38 | -0.38 | -0.82 | -0.41 | - |
| Weighted Average Shares Outstanding | 36.11 Million | 37.2 Million | 37.2 Million | 35.02 Million | 35.02 Million | 35 Million |
| Weighted Average Shares Outstanding (Diluted) | 36.11 Million | 37.2 Million | 37.2 Million | 35.02 Million | 35.02 Million | 35 Million |
| Gross Margin | -1.26 | 0.61 | 0.61 | -1.33 | 0.62 | 0.70 |
| EBIT Margin | - | -1.24 | -1.24 | -1.31 | -1.35 | - |
| Profit Margin | -1.25 | -1.28 | -1.28 | -1.30 | -1.30 | -1.09 |
| EBITDA | - | -13.5 Million | -13.5 Million | -29 Million | -14.94 Million | - |
| Earnings Before Tax Margin | -1.26 | -1.25 | -1.25 | -1.33 | -1.37 | -1.14 |
300078
FIN
VIRI
9680
HLBBF
3474