BoMill AB (publ) (BOMILL.ST)
SEK 1.25
(0.0%)
SEK 1.25
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 8.47 Million | 560 Thousand | 983 Thousand | 57 Thousand | 2.44 Million | 7.86 Million |
| Cost of Revenue | 1 Million | 1.22 Million | 820 Thousand | -1.07 Million | -35.6 Thousand | 2.66 Million |
| Gross Profit | 7.47 Million | -666 Thousand | 163 Thousand | 1.13 Million | 2.47 Million | 5.2 Million |
| Operating Expenses | 25.34 Million | 24.69 Million | 22.89 Million | 22.48 Million | 27.88 Million | 31.76 Million |
| Selling, General and Administrative Expenses | 24.39 Million | 22.54 Million | 10.81 Million | 12.39 Million | 13.39 Million | 14.03 Million |
| Research and Development Expenses | - | 1.43 Million | 1.83 Million | 2.26 Million | 2.31 Million | 3.07 Million |
| Other Expenses | 950 Thousand | 24.69 Million | 12.07 Million | 10.09 Million | 14.49 Million | 17.72 Million |
| Cost and Expenses | 26.29 Million | 25.92 Million | 23.71 Million | 21.4 Million | 27.84 Million | 34.42 Million |
| Operating Income | -17.72 Million | -25.27 Million | -22.72 Million | -21.35 Million | -25.4 Million | -26.56 Million |
| Interest Expense | 18 Thousand | - | 15 Thousand | 232 Thousand | 79.71 Thousand | 117.12 Thousand |
| Income Tax Expense | - | -27 Thousand | 4000.00 | 231 Thousand | 72.99 Thousand | 7329.00 |
| Earnings before Tax | -17.58 Million | -25.25 Million | -22.71 Million | -21.58 Million | -25.47 Million | -26.67 Million |
| Net Income | -17.58 Million | -25.22 Million | -22.72 Million | -21.81 Million | -25.55 Million | -26.67 Million |
| Earnings Per Share Basic | -0.25 | -0.62 | -0.69 | -0.73 | -0.86 | -0.89 |
| Earnings Per Share Diluted | -0.25 | -0.62 | -0.69 | -0.73 | -0.86 | -0.89 |
| Weighted Average Shares Outstanding | 71.13 Million | 40.71 Million | 32.91 Million | 29.8 Million | 29.8 Million | 29.8 Million |
| Weighted Average Shares Outstanding (Diluted) | 71.13 Million | 40.71 Million | 32.91 Million | 29.8 Million | 29.8 Million | 29.8 Million |
| Gross Margin | 0.88 | -1.19 | 0.17 | 19.82 | 1.01 | 0.66 |
| EBIT Margin | -1.86 | -41.15 | -20.54 | -322.26 | -9.14 | -2.89 |
| Profit Margin | -2.07 | -45.04 | -23.11 | -382.70 | -10.46 | -3.39 |
| EBITDA | -15.73 Million | -24.44 Million | -22.01 Million | -20.63 Million | -22.32 Million | -22.69 Million |
| Earnings Before Tax Margin | -2.09 | -45.14 | -23.12 | -374.58 | -10.40 | -3.38 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 8.61 Million | 3.05 Million | 8.47 Million | 3.1 Million | 64 Thousand | 5.31 Million |
| Cost of Revenue | 11.03 Million | 521 Thousand | 26.19 Million | 7.37 Million | -16 Thousand | 965 Thousand |
| Gross Profit | -2.41 Million | 2.53 Million | -17.72 Million | -4.26 Million | 80 Thousand | 4.35 Million |
| Operating Expenses | 6.87 Million | 6.71 Million | 25.34 Million | 7.2 Million | 5.32 Million | 6.82 Million |
| Selling, General and Administrative Expenses | 6.53 Million | 6.38 Million | - | 6.52 Million | 4.78 Million | 6.45 Million |
| Research and Development Expenses | - | - | - | 994 Thousand | - | - |
| Other Expenses | 340 Thousand | - | - | - | - | - |
| Cost and Expenses | 11.03 Million | 7.24 Million | 26.19 Million | 7.37 Million | 5.31 Million | 7.78 Million |
| Operating Income | -2.41 Million | -4.18 Million | -17.72 Million | -4.26 Million | -5.31 Million | -2.47 Million |
| Interest Expense | - | 10 Thousand | 18 Thousand | 5000.00 | 2000.00 | - |
| Income Tax Expense | - | 34 Thousand | 1.68 Million | 496.18 Thousand | 555.58 Thousand | -1000.00 |
| Earnings before Tax | -2.15 Million | -4.16 Million | -17.58 Million | -4.14 Million | -5.29 Million | -2.45 Million |
| Net Income | -2.15 Million | -4.16 Million | -17.58 Million | -4.14 Million | -5.29 Million | -2.45 Million |
| Earnings Per Share Basic | -0.02 | -0.04 | - | -0.04 | -0.06 | -0.05 |
| Earnings Per Share Diluted | -0.02 | -0.04 | - | -0.04 | -0.06 | -0.05 |
| Weighted Average Shares Outstanding | 101.34 Million | 93.05 Million | 71.13 Million | 93.05 Million | 93.05 Million | 51.13 Million |
| Weighted Average Shares Outstanding (Diluted) | 101.34 Million | 93.05 Million | 71.13 Million | 93.05 Million | 93.05 Million | 51.13 Million |
| Gross Margin | -0.28 | 0.83 | -2.09 | -1.37 | 1.25 | 0.82 |
| EBIT Margin | -0.20 | -1.18 | - | -1.20 | -74.91 | -0.40 |
| Profit Margin | -0.25 | -1.36 | -2.07 | -1.33 | -82.78 | -0.46 |
| EBITDA | -1.73 Million | -3.59 Million | - | -3.72 Million | -4.79 Million | -2.1 Million |
| Earnings Before Tax Margin | -0.28 | -1.37 | -2.09 | -1.37 | -82.97 | -0.46 |
VALMT
JANUSCORP
603277
300092
CETY
300307