Brinova Fastigheter AB (publ) (BRIN-B.ST)
SEK 19.95
(1.79%)
SEK 19.95
(1.79%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 521.5 Million | 463.8 Million | 399 Million | 311.4 Million | 280 Million | 246.4 Million |
| Cost of Revenue | 182.7 Million | 175.3 Million | 147.1 Million | 116.4 Million | 104.5 Million | 92 Million |
| Gross Profit | 338.8 Million | 288.5 Million | 251.9 Million | 195 Million | 175.5 Million | 154.4 Million |
| Operating Expenses | -8.1 Million | 25 Million | 20.8 Million | 17 Million | 17.9 Million | 20.4 Million |
| Selling, General and Administrative Expenses | -26.2 Million | 18.3 Million | 10 Million | 8.8 Million | -11.2 Million | -2.9 Million |
| Research and Development Expenses | - | 0.83 | 1.29 | 0.67 | 0.78 | 0.56 |
| Other Expenses | 18.1 Million | 6.7 Million | 10.8 Million | 8.2 Million | 29.1 Million | 2.7 Million |
| Cost and Expenses | 174.6 Million | 200.3 Million | 167.9 Million | 133.4 Million | 122.4 Million | 112.4 Million |
| Operating Income | 338.8 Million | 290.3 Million | 539.4 Million | 287.8 Million | 293.5 Million | 157.1 Million |
| Interest Expense | 180.2 Million | 108 Million | 77.3 Million | 57.2 Million | 53.8 Million | 42.2 Million |
| Income Tax Expense | -49.3 Million | 98.2 Million | 114.7 Million | 49.1 Million | 48.6 Million | 22.9 Million |
| Earnings before Tax | -387 Million | 387.9 Million | 514.5 Million | 209.6 Million | 220 Million | 139.6 Million |
| Net Income | -337.7 Million | 289.7 Million | 399.8 Million | 160.5 Million | 171.4 Million | 116.7 Million |
| Earnings Per Share Basic | -3.46 | 2.97 | 4.41 | 2.03 | 2.37 | 1.61 |
| Earnings Per Share Diluted | -3.46 | 2.97 | 4.41 | 2.03 | 2.37 | 1.61 |
| Weighted Average Shares Outstanding | 97.71 Million | 97.6 Million | 90.71 Million | 79.07 Million | 72.31 Million | 72.3 Million |
| Weighted Average Shares Outstanding (Diluted) | 97.71 Million | 97.6 Million | 90.71 Million | 79.07 Million | 72.31 Million | 72.31 Million |
| Gross Margin | 0.65 | 0.62 | 0.63 | 0.63 | 0.63 | 0.63 |
| EBIT Margin | 0.60 | 0.66 | 1.36 | 0.93 | 1.05 | 0.79 |
| Profit Margin | -0.65 | 0.62 | 1.00 | 0.52 | 0.61 | 0.47 |
| EBITDA | 315 Million | 307.6 Million | 541.9 Million | 289.7 Million | 295.2 Million | 95 Million |
| Earnings Before Tax Margin | 0.65 | 0.63 | 1.35 | 0.92 | 1.05 | 0.64 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 135.4 Million | 135.9 Million | 135.9 Million | 521.5 Million | 128.8 Million | 128.7 Million |
| Cost of Revenue | 41.8 Million | 46 Million | 53.7 Million | 183.4 Million | 49.8 Million | 38.4 Million |
| Gross Profit | 93.6 Million | 89.9 Million | 82.2 Million | 338.1 Million | 79 Million | 90.3 Million |
| Operating Expenses | 6 Million | 7.6 Million | 6.7 Million | 26.7 Million | 6.4 Million | 500 Thousand |
| Selling, General and Administrative Expenses | 6.3 Million | 7.6 Million | 7.1 Million | - | -47.2 Million | 7 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | -300 Thousand | -7.6 Million | - | -26.7 Million | -6.4 Million | -7 Million |
| Cost and Expenses | 47.8 Million | 7.6 Million | 60.4 Million | 210.1 Million | 56.2 Million | 38.9 Million |
| Operating Income | 93.9 Million | 128.3 Million | 82.6 Million | 311.4 Million | 72.6 Million | 96.8 Million |
| Interest Expense | 44.3 Million | - | 46.4 Million | 180.2 Million | 49 Million | 47.7 Million |
| Income Tax Expense | 1.2 Million | 11.7 Million | 17 Million | -49.3 Million | -23.3 Million | -400 Thousand |
| Earnings before Tax | -19.4 Million | 26.5 Million | 46 Million | -387 Million | -161.6 Million | -44.6 Million |
| Net Income | -20.6 Million | 14.8 Million | 29 Million | -337.7 Million | -138.3 Million | -44.2 Million |
| Earnings Per Share Basic | -0.21 | 0.15 | 0.30 | - | -1.42 | -0.45 |
| Earnings Per Share Diluted | -0.21 | 0.15 | 0.30 | - | -1.42 | -0.45 |
| Weighted Average Shares Outstanding | 97.7 Million | 97.7 Million | 97.7 Million | 97.71 Million | 97.71 Million | 97.71 Million |
| Weighted Average Shares Outstanding (Diluted) | 97.7 Million | 97.7 Million | 97.7 Million | 97.71 Million | 97.71 Million | 97.71 Million |
| Gross Margin | 0.69 | 0.66 | 0.60 | 0.65 | 0.61 | 0.70 |
| EBIT Margin | 0.18 | -0.41 | 0.56 | - | 0.13 | 0.05 |
| Profit Margin | -0.15 | 0.11 | 0.21 | -0.65 | -1.07 | -0.34 |
| EBITDA | 24.9 Million | -55.8 Million | 76.5 Million | - | 16.8 Million | 6.9 Million |
| Earnings Before Tax Margin | 0.69 | 0.94 | 0.61 | 0.60 | 0.56 | 0.75 |
VINNY
601599
AHT-PD
AARTECH
PLARTGS00019
RBZHF