Climeon AB (publ) (CLIME-B.ST)
SEK 0.42
(7.47%)
SEK 0.42
(7.47%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 6.18 Million | 13.93 Million | 28.76 Million | 43.33 Million | 116.75 Million | 58.9 Million |
| Cost of Revenue | 12.59 Million | 3.31 Million | 24.77 Million | 25.22 Million | 83.27 Million | 50.85 Million |
| Gross Profit | -6.4 Million | 10.61 Million | 3.99 Million | 18.1 Million | 33.48 Million | 8.04 Million |
| Operating Expenses | 105.91 Million | 126.55 Million | 154.32 Million | 153.75 Million | 151.07 Million | 109.94 Million |
| Selling, General and Administrative Expenses | -19 Thousand | 40.44 Million | 43.94 Million | 41.59 Million | 49.15 Million | 32.33 Million |
| Research and Development Expenses | 11.57 Million | 19 Thousand | 67 Thousand | 8.21 Million | 7.34 Million | 9.79 Million |
| Other Expenses | 13.54 Million | 86.11 Million | 110.37 Million | 112.16 Million | 101.92 Million | 77.6 Million |
| Cost and Expenses | 108.76 Million | 129.86 Million | 179.09 Million | 178.98 Million | 234.34 Million | 160.8 Million |
| Operating Income | -103.31 Million | -115.93 Million | -150.32 Million | -135.65 Million | -117.59 Million | -101.89 Million |
| Interest Expense | 1.52 Million | 3.52 Million | 5.08 Million | 2.33 Million | 439 Thousand | 1.05 Million |
| Income Tax Expense | 73 Thousand | -12 Thousand | -65 Thousand | -77 Thousand | -8.75 Million | -326 Thousand |
| Earnings before Tax | -135.69 Million | -125.9 Million | -107.31 Million | -139.88 Million | -110.95 Million | -103.27 Million |
| Net Income | -135.76 Million | -125.89 Million | -107.24 Million | -139.8 Million | -102.19 Million | -103.27 Million |
| Earnings Per Share Basic | -1.26 | -1.17 | -1.93 | -2.76 | -2.12 | -2.30 |
| Earnings Per Share Diluted | -1.26 | -1.17 | -1.93 | -2.76 | -2.11 | -2.30 |
| Weighted Average Shares Outstanding | 107.75 Million | 107.6 Million | 55.56 Million | 50.65 Million | 48.19 Million | 44.85 Million |
| Weighted Average Shares Outstanding (Diluted) | 107.77 Million | 107.77 Million | 55.69 Million | 50.68 Million | 48.32 Million | 44.85 Million |
| Gross Margin | -1.04 | 0.76 | 0.14 | 0.42 | 0.29 | 0.14 |
| EBIT Margin | -17.51 | -5.69 | -4.19 | -2.70 | -0.89 | -1.51 |
| Profit Margin | -21.95 | -9.04 | -3.73 | -3.23 | -0.88 | -1.75 |
| EBITDA | -108.33 Million | -88.51 Million | -74.1 Million | -126.9 Million | -104.12 Million | -81.28 Million |
| Earnings Before Tax Margin | -16.70 | -8.32 | -5.23 | -3.13 | -1.01 | -1.73 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 798 Thousand | 13.28 Million | 1.21 Million | 6.18 Million | 3.89 Million | 557 Thousand |
| Cost of Revenue | 36.01 Million | 36.99 Million | 26.34 Million | 109.49 Million | 4.81 Million | -725 Thousand |
| Gross Profit | -35.21 Million | -23.71 Million | -25.12 Million | -103.31 Million | -914 Thousand | 1.28 Million |
| Operating Expenses | 17.52 Million | 25.76 Million | 25.53 Million | 105.91 Million | 30.63 Million | 24.3 Million |
| Selling, General and Administrative Expenses | 20.2 Million | 18.73 Million | 19.29 Million | - | 23.82 Million | 5.9 Million |
| Research and Development Expenses | - | - | 11.57 Million | - | - | - |
| Other Expenses | -2.67 Million | - | - | - | - | 18.39 Million |
| Cost and Expenses | 36.01 Million | 36.99 Million | 26.34 Million | 109.49 Million | 35.45 Million | 23.58 Million |
| Operating Income | -35.21 Million | -23.71 Million | -25.12 Million | -103.31 Million | -31.55 Million | -23.02 Million |
| Interest Expense | 2.31 Million | - | 3.1 Million | 1.52 Million | 6.19 Million | 2.02 Million |
| Income Tax Expense | 23 Thousand | 20 Thousand | 13 Thousand | 73 Thousand | 12 Thousand | 25 Thousand |
| Earnings before Tax | -27.1 Million | -21.61 Million | -35.97 Million | -135.69 Million | -37.74 Million | -25.04 Million |
| Net Income | -27.12 Million | -21.63 Million | -35.98 Million | -135.76 Million | -37.76 Million | -25.07 Million |
| Earnings Per Share Basic | -0.11 | -0.10 | -0.25 | - | -0.40 | -0.26 |
| Earnings Per Share Diluted | -0.11 | -0.10 | -0.25 | - | -0.40 | -0.26 |
| Weighted Average Shares Outstanding | 257.79 Million | 216.33 Million | 145.9 Million | 107.75 Million | 95.1 Million | 95.1 Million |
| Weighted Average Shares Outstanding (Diluted) | 257.79 Million | 216.33 Million | 145.99 Million | 107.77 Million | 95.1 Million | 95.1 Million |
| Gross Margin | -44.13 | -1.79 | -20.63 | -16.70 | -0.23 | 2.30 |
| EBIT Margin | -34.42 | -1.26 | -15.46 | - | -6.34 | -29.80 |
| Profit Margin | -34.00 | -1.63 | -29.55 | -21.95 | -9.68 | -45.01 |
| EBITDA | -27.46 Million | -16.68 Million | -18.83 Million | - | -24.71 Million | -16.6 Million |
| Earnings Before Tax Margin | -44.13 | -1.79 | -20.63 | -16.70 | -8.09 | -41.34 |
BRE
ONWD
000338
MSBHF
THRD
600261