Nimbus Group AB (Publ) (BOAT.ST)
SEK 16.45
(-0.3%)
SEK 16.45
(-0.3%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1.89 Billion | 1.75 Billion | 1.45 Billion | 927.35 Million | 930.41 Million | 475.36 Million |
| Cost of Revenue | 1.61 Billion | 1.41 Billion | 1.16 Billion | 763.4 Million | 637.39 Million | 314.34 Million |
| Gross Profit | 287.56 Million | 336.23 Million | 292.97 Million | 163.95 Million | 293.01 Million | 161.02 Million |
| Operating Expenses | 190.51 Million | 145.13 Million | 127.11 Million | 105.06 Million | 251.45 Million | 139.87 Million |
| Selling, General and Administrative Expenses | 190.51 Million | 103.39 Million | 136.15 Million | 112.27 Million | 79.14 Million | 54.77 Million |
| Research and Development Expenses | - | 17.26 Million | 16.7 Million | 13.42 Million | 9.64 Million | 5.66 Million |
| Other Expenses | - | 41.74 Million | -9.04 Million | -7.2 Million | 172.3 Million | 85.09 Million |
| Cost and Expenses | 1.79 Billion | 1.56 Billion | 1.28 Billion | 868.46 Million | 888.85 Million | 454.21 Million |
| Operating Income | 99.11 Million | 191.97 Million | 165.86 Million | 58.88 Million | 41.55 Million | 21.15 Million |
| Interest Expense | 26.22 Million | 8.9 Million | 6.08 Million | 11.11 Million | 15.42 Million | 6.26 Million |
| Income Tax Expense | 10.43 Million | 21.23 Million | 33.41 Million | -22.53 Million | 2.39 Million | 1.73 Million |
| Earnings before Tax | 55.48 Million | 170.87 Million | 166.42 Million | 54.18 Million | 26.33 Million | 15.21 Million |
| Net Income | 45.05 Million | 149.64 Million | 133.01 Million | 76.71 Million | 23.93 Million | 13.15 Million |
| Earnings Per Share Basic | 2.15 | 7.72 | 7.09 | 5.65 | 1.24 | 0.68 |
| Earnings Per Share Diluted | 2.15 | 7.72 | 7.09 | 5.23 | 1.24 | 0.68 |
| Weighted Average Shares Outstanding | 20.93 Million | 19.37 Million | 18.76 Million | 13.58 Million | 19.37 Million | 19.37 Million |
| Weighted Average Shares Outstanding (Diluted) | 20.93 Million | 19.37 Million | 18.76 Million | 14.66 Million | 19.37 Million | 19.37 Million |
| Gross Margin | 0.15 | 0.19 | 0.20 | 0.18 | 0.31 | 0.34 |
| EBIT Margin | 0.08 | 0.13 | 0.15 | 0.11 | 0.06 | 0.06 |
| Profit Margin | 0.02 | 0.09 | 0.09 | 0.08 | 0.03 | 0.03 |
| EBITDA | 145.08 Million | 228.65 Million | 172.3 Million | 65.73 Million | 46.78 Million | 30.09 Million |
| Earnings Before Tax Margin | 0.05 | 0.11 | 0.11 | 0.06 | 0.04 | 0.04 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 378.3 Million | 623.37 Million | 343.77 Million | 1.89 Billion | 360.52 Million | 475.41 Million |
| Cost of Revenue | 330.96 Million | 526.25 Million | 301.39 Million | 1.61 Billion | 311.81 Million | 416.15 Million |
| Gross Profit | 47.33 Million | 97.12 Million | 42.37 Million | 287.56 Million | 48.71 Million | 59.26 Million |
| Operating Expenses | 113.06 Million | 56.61 Million | 57.61 Million | 190.51 Million | 49.11 Million | 46.54 Million |
| Selling, General and Administrative Expenses | 57.29 Million | 56.61 Million | 57.61 Million | - | 49.11 Million | 47.33 Million |
| Research and Development Expenses | - | - | - | - | 17.7 Million | - |
| Other Expenses | 55.76 Million | -3.99 Million | - | 759 Thousand | - | - |
| Cost and Expenses | 444.02 Million | 582.86 Million | 359 Million | 1.8 Billion | 360.92 Million | 462.7 Million |
| Operating Income | -65.72 Million | 40.51 Million | -15.23 Million | 97.04 Million | -402 Thousand | 12.71 Million |
| Interest Expense | 20.42 Million | 8.78 Million | - | 26.22 Million | 18.84 Million | 4.82 Million |
| Income Tax Expense | -12.08 Million | 5.29 Million | -3.69 Million | 10.43 Million | -1.33 Million | 1.32 Million |
| Earnings before Tax | -86.14 Million | 35.72 Million | -10.72 Million | 55.48 Million | -23.43 Million | 7.88 Million |
| Net Income | -74.06 Million | 30.43 Million | -7.02 Million | 45.05 Million | -22.09 Million | 6.56 Million |
| Earnings Per Share Basic | -3.47 | 1.43 | -0.33 | - | -1.04 | 0.31 |
| Earnings Per Share Diluted | -3.47 | 1.43 | -0.33 | - | -1.04 | 0.31 |
| Weighted Average Shares Outstanding | 21.34 Million | 21.31 Million | 21.31 Million | 20.93 Million | 21.24 Million | 21.31 Million |
| Weighted Average Shares Outstanding (Diluted) | 21.34 Million | 21.31 Million | 21.31 Million | 20.93 Million | 21.24 Million | 21.31 Million |
| Gross Margin | 0.13 | 0.16 | 0.12 | 0.15 | 0.14 | 0.12 |
| EBIT Margin | -0.13 | 0.09 | 0.01 | - | 0.05 | 0.06 |
| Profit Margin | -0.20 | 0.05 | -0.02 | 0.02 | -0.06 | 0.01 |
| EBITDA | -48.31 Million | 58.02 Million | 1.86 Million | - | 17.57 Million | 29.11 Million |
| Earnings Before Tax Margin | -0.17 | 0.06 | -0.04 | 0.05 | -0.00 | 0.03 |
KOTMY
SX
MCLE
002555
ORGN
TIME