Bonesupport Holding AB (publ) (BONEX.ST)
SEK 382.8
(2.03%)
SEK 382.8
(2.03%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 591.07 Million | 328.81 Million | 212.88 Million | 180.86 Million | 155.46 Million | 96.62 Million |
| Cost of Revenue | 57.95 Million | 31.11 Million | 23.18 Million | 19.25 Million | 19.58 Million | 15.15 Million |
| Gross Profit | 533.12 Million | 297.7 Million | 189.7 Million | 161.6 Million | 135.87 Million | 81.46 Million |
| Operating Expenses | 510.93 Million | 365.31 Million | 274.27 Million | 257.79 Million | 293.59 Million | 256.98 Million |
| Selling, General and Administrative Expenses | 453.82 Million | 311.75 Million | 221.96 Million | 200.9 Million | 225.6 Million | 191.65 Million |
| Research and Development Expenses | 57.1 Million | 53.08 Million | 53 Million | 57.89 Million | 68.87 Million | 66.06 Million |
| Other Expenses | - | 472 Thousand | -700 Thousand | -1.01 Million | -887 Thousand | -734 Thousand |
| Cost and Expenses | 577.14 Million | 396.42 Million | 297.45 Million | 277.05 Million | 313.18 Million | 272.14 Million |
| Operating Income | 13.93 Million | -67.6 Million | -84.57 Million | -96.19 Million | -157.71 Million | -174.4 Million |
| Interest Expense | 3.11 Million | 970 Thousand | 1.16 Million | 445 Thousand | 275 Thousand | 1.06 Million |
| Income Tax Expense | -229.27 Million | 3.47 Million | 3.69 Million | 2.41 Million | 2.78 Million | 1.53 Million |
| Earnings before Tax | 15.74 Million | -64.69 Million | -81.83 Million | -99 Million | -158.27 Million | -174.86 Million |
| Net Income | 245.02 Million | -68.16 Million | -85.53 Million | -101.41 Million | -161.06 Million | -176.4 Million |
| Earnings Per Share Basic | 3.77 | -1.06 | -1.34 | -1.72 | -3.10 | -3.46 |
| Earnings Per Share Diluted | 3.74 | -1.06 | -1.34 | -1.72 | -3.10 | -3.46 |
| Weighted Average Shares Outstanding | 64.95 Million | 64.44 Million | 63.99 Million | 59.08 Million | 51.88 Million | 50.97 Million |
| Weighted Average Shares Outstanding (Diluted) | 65.59 Million | 64.44 Million | 63.99 Million | 59.08 Million | 51.88 Million | 50.97 Million |
| Gross Margin | 0.90 | 0.91 | 0.89 | 0.89 | 0.87 | 0.84 |
| EBIT Margin | 0.05 | -0.17 | -0.34 | -0.50 | -0.97 | -1.78 |
| Profit Margin | 0.41 | -0.21 | -0.40 | -0.56 | -1.04 | -1.83 |
| EBITDA | 28.93 Million | -54.34 Million | -72.39 Million | -90.91 Million | -150.87 Million | -172.97 Million |
| Earnings Before Tax Margin | 0.02 | -0.21 | -0.40 | -0.53 | -1.01 | -1.80 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 237.5 Million | 219.79 Million | 184.41 Million | 172.74 Million | 591.07 Million | 158.2 Million |
| Cost of Revenue | 16.87 Million | 17 Million | 13.62 Million | 14.14 Million | 57.95 Million | 12.42 Million |
| Gross Profit | 220.62 Million | 202.79 Million | 170.79 Million | 158.59 Million | 533.12 Million | 145.78 Million |
| Operating Expenses | 179.66 Million | 173.08 Million | 138.5 Million | 154.88 Million | 510.93 Million | 130.91 Million |
| Selling, General and Administrative Expenses | 153.73 Million | 152.75 Million | 131.12 Million | 137.33 Million | - | 117.75 Million |
| Research and Development Expenses | 19.68 Million | 20.32 Million | 14.13 Million | 17.54 Million | - | 12.49 Million |
| Other Expenses | 6.24 Million | 1.03 Million | - | - | - | - |
| Cost and Expenses | 196.54 Million | 190.08 Million | 152.12 Million | 169.02 Million | 568.88 Million | 143.33 Million |
| Operating Income | 40.96 Million | 29.71 Million | 32.29 Million | 3.71 Million | 22.19 Million | 14.86 Million |
| Interest Expense | 349 Thousand | 209 Thousand | - | - | 3.11 Million | 2.12 Million |
| Income Tax Expense | 10.04 Million | 1.04 Million | 9.62 Million | -14.09 Million | -229.27 Million | -216.02 Million |
| Earnings before Tax | 40.61 Million | 28.47 Million | 31.47 Million | -3.35 Million | 15.74 Million | 12.74 Million |
| Net Income | 30.56 Million | 27.42 Million | 21.84 Million | 10.73 Million | 245.02 Million | 228.77 Million |
| Earnings Per Share Basic | 0.46 | 0.42 | 0.33 | 0.17 | - | 3.52 |
| Earnings Per Share Diluted | 0.46 | 0.41 | 0.33 | 0.16 | - | 3.47 |
| Weighted Average Shares Outstanding | 65.76 Million | 65.72 Million | 65.38 Million | 65.05 Million | 64.95 Million | 65.05 Million |
| Weighted Average Shares Outstanding (Diluted) | 66.74 Million | 66.68 Million | 66.49 Million | 66.24 Million | 65.59 Million | 65.87 Million |
| Gross Margin | 0.93 | 0.92 | 0.93 | 0.92 | 0.90 | 0.92 |
| EBIT Margin | 0.18 | 0.14 | 0.19 | 0.04 | - | 0.11 |
| Profit Margin | 0.13 | 0.12 | 0.12 | 0.06 | 0.41 | 1.45 |
| EBITDA | 42.83 Million | 31.61 Million | 34.46 Million | 7.21 Million | - | 16.78 Million |
| Earnings Before Tax Margin | 0.17 | 0.14 | 0.18 | 0.02 | 0.04 | 0.09 |
AMARSEC
HTO
1568
0JY9
AERN
8966