Fram Skandinavien AB (FRAM-B.ST)
SEK 7.75
(0.0%)
SEK 7.75
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 34.29 Million | 85.77 Million | 46.59 Million | 36.53 Million | 28.58 Million | 17.24 Million |
| Cost of Revenue | 43.04 Million | 85.01 Million | 47.51 Million | 43.03 Million | 38.83 Million | 15.98 Million |
| Gross Profit | -8.74 Million | 765 Thousand | -920 Thousand | -6.5 Million | -10.25 Million | 1.26 Million |
| Operating Expenses | 11.23 Million | 12.36 Million | 12.8 Million | 17.7 Million | 14.62 Million | 10.54 Million |
| Selling, General and Administrative Expenses | 10.99 Million | 532 Thousand | 8.87 Million | 11.89 Million | 8.67 Million | 9.14 Million |
| Research and Development Expenses | 234 Thousand | 752 Thousand | - | 178 Thousand | 114 Thousand | 33.94 Thousand |
| Other Expenses | - | - | 3.92 Million | 5.81 Million | 5.94 Million | 1.39 Million |
| Cost and Expenses | 53.69 Million | 97.38 Million | 60.31 Million | 60.74 Million | 53.45 Million | 26.52 Million |
| Operating Income | -26.67 Million | -11.6 Million | -12.53 Million | -20.62 Million | -18.65 Million | -7655.00 |
| Interest Expense | 2.28 Million | 416 Thousand | 318 Thousand | 34 Thousand | 294.93 Thousand | 83 Thousand |
| Income Tax Expense | 4000.00 | 277 Thousand | 713 Thousand | -1.04 Million | 11 Thousand | 67 Thousand |
| Earnings before Tax | -30.84 Million | 7.88 Million | -12.34 Million | -19.91 Million | -18.25 Million | -7.58 Million |
| Net Income | -27.72 Million | 7.94 Million | -13.06 Million | -18.86 Million | -18.26 Million | -5.65 Million |
| Earnings Per Share Basic | -7.67 | 2.20 | -3.61 | -5.22 | -5.05 | -2.60 |
| Earnings Per Share Diluted | -7.67 | 2.20 | -3.61 | -5.22 | -5.05 | -2.60 |
| Weighted Average Shares Outstanding | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 2.17 Million |
| Weighted Average Shares Outstanding (Diluted) | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 2.17 Million |
| Gross Margin | -0.25 | 0.01 | -0.02 | -0.18 | -0.36 | 0.07 |
| EBIT Margin | -0.79 | -0.07 | -0.20 | -0.47 | -0.55 | -0.37 |
| Profit Margin | -0.81 | 0.09 | -0.28 | -0.52 | -0.64 | -0.33 |
| EBITDA | -27 Million | 12.04 Million | -9.11 Million | -17.44 Million | -15.95 Million | -6.34 Million |
| Earnings Before Tax Margin | -0.78 | -0.14 | -0.27 | -0.56 | -0.65 | -0.00 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 1.67 Million | 1.63 Million | 34.29 Million | 6.52 Million | 4.62 Million | 14.45 Million |
| Cost of Revenue | 2.62 Million | 4.23 Million | 49.74 Million | 11.78 Million | 6.49 Million | 16.5 Million |
| Gross Profit | -952 Thousand | -2.6 Million | -15.44 Million | -5.26 Million | -1.87 Million | -2.05 Million |
| Operating Expenses | 498 Thousand | 1.12 Million | 11.23 Million | 1.35 Million | 1.75 Million | 2.64 Million |
| Selling, General and Administrative Expenses | 559 Thousand | 1.03 Million | - | 1.57 Million | 1.81 Million | 2.22 Million |
| Research and Development Expenses | - | - | - | 234 Thousand | - | - |
| Other Expenses | -2.53 Million | - | - | - | - | - |
| Cost and Expenses | 2.62 Million | 4.23 Million | 60.97 Million | 11.78 Million | 8.25 Million | 19.15 Million |
| Operating Income | -952 Thousand | -2.6 Million | -26.67 Million | -5.26 Million | -3.62 Million | -4.69 Million |
| Interest Expense | 60 Thousand | 785 Thousand | 2.28 Million | 1.47 Million | 132 Thousand | 481 Thousand |
| Income Tax Expense | 863 Thousand | 11.72 Thousand | 4000.00 | 4000.00 | 422 Thousand | 4.32 Million |
| Earnings before Tax | -399 Thousand | -3.42 Million | -30.84 Million | -4.41 Million | -3.33 Million | -851 Thousand |
| Net Income | -1.26 Million | -3.42 Million | -27.72 Million | -4.41 Million | -3.33 Million | -851 Thousand |
| Earnings Per Share Basic | -0.35 | -0.95 | - | -1.22 | -0.92 | -0.24 |
| Earnings Per Share Diluted | -0.35 | -0.95 | - | -1.22 | -0.92 | -0.24 |
| Weighted Average Shares Outstanding | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million |
| Weighted Average Shares Outstanding (Diluted) | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million | 3.61 Million |
| Gross Margin | -0.57 | -1.59 | -0.45 | -0.81 | -0.40 | -0.14 |
| EBIT Margin | -0.54 | -1.56 | - | -0.80 | -0.68 | 0.01 |
| Profit Margin | -0.75 | -2.10 | -0.81 | -0.68 | -0.72 | -0.06 |
| EBITDA | -896 Thousand | -2.54 Million | - | -5.2 Million | -3.14 Million | 193 Thousand |
| Earnings Before Tax Margin | -0.57 | -1.59 | -0.78 | -0.81 | -0.78 | -0.32 |
PRCNF
7229
3484
CRTTF
NMT
FMCQF