Freja eID Group AB (publ) (FREJA.ST)
SEK 9.62
(-0.62%)
SEK 9.62
(-0.62%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 36.29 Million | 29.42 Million | 20.63 Million | 21.89 Million | 99.73 Million | 76.23 Million |
| Cost of Revenue | 35.67 Million | -7.13 Million | -4.58 Million | -3.01 Million | 30.98 Million | 23.3 Million |
| Gross Profit | 620 Thousand | 36.56 Million | 25.22 Million | 24.9 Million | 68.75 Million | 52.93 Million |
| Operating Expenses | 10.93 Million | 76.18 Million | 72.33 Million | 69.14 Million | 97.87 Million | 81.32 Million |
| Selling, General and Administrative Expenses | 61.06 Million | 62.31 Million | 20.21 Million | 17.3 Million | 29.15 Million | 30.1 Million |
| Research and Development Expenses | - | 9.66 Million | 8.03 Million | 3.45 Million | 2.44 Million | 4.04 Million |
| Other Expenses | 620 Thousand | 76.18 Million | 52.12 Million | 51.83 Million | 68.72 Million | 51.22 Million |
| Cost and Expenses | 65.99 Million | 69.04 Million | 67.75 Million | 66.13 Million | 128.86 Million | 104.62 Million |
| Operating Income | -29.48 Million | -38.11 Million | -47.11 Million | -44.23 Million | -29.12 Million | -28.39 Million |
| Interest Expense | 1.89 Million | 460 Thousand | 847 Thousand | 936 Thousand | 459 Thousand | 46 Thousand |
| Income Tax Expense | 352 Thousand | 319 Thousand | 4.47 Million | 981 Thousand | -3.67 Million | 367 Thousand |
| Earnings before Tax | -31.61 Million | -38.44 Million | -47.85 Million | -44.07 Million | -28.36 Million | -29.02 Million |
| Net Income | -31.96 Million | -38.76 Million | -52.32 Million | -45.05 Million | -24.69 Million | -29.38 Million |
| Earnings Per Share Basic | -1.59 | -2.05 | -2.93 | -3.06 | -1.69 | -2.12 |
| Earnings Per Share Diluted | -1.59 | -2.05 | -2.93 | -3.06 | -1.69 | -2.12 |
| Weighted Average Shares Outstanding | 20.05 Million | 18.87 Million | 17.84 Million | 14.73 Million | 14.61 Million | 13.86 Million |
| Weighted Average Shares Outstanding (Diluted) | 20.05 Million | 18.87 Million | 17.84 Million | 14.73 Million | 14.61 Million | 13.86 Million |
| Gross Margin | 0.02 | 1.24 | 1.22 | 1.14 | 0.69 | 0.69 |
| EBIT Margin | -0.70 | -0.82 | -1.68 | -1.35 | -0.14 | -0.29 |
| Profit Margin | -0.88 | -1.32 | -2.54 | -2.06 | -0.25 | -0.39 |
| EBITDA | -25.51 Million | -33.74 Million | -42.67 Million | -29.52 Million | -31.54 Million | -22.15 Million |
| Earnings Before Tax Margin | -0.81 | -1.30 | -2.28 | -2.02 | -0.29 | -0.37 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 10.03 Million | 10.31 Million | 10.34 Million | 36.29 Million | 8.46 Million | 8.99 Million |
| Cost of Revenue | 16.76 Million | 17.33 Million | 16.23 Million | 55.05 Million | -2.64 Million | -3.02 Million |
| Gross Profit | -6.73 Million | -7.01 Million | -5.89 Million | -18.76 Million | 11.11 Million | 12.02 Million |
| Operating Expenses | 7.4 Million | 7.77 Million | 18.3 Million | 10.93 Million | 21.05 Million | 18.73 Million |
| Selling, General and Administrative Expenses | 14.47 Million | 15.09 Million | 14.25 Million | - | 17.27 Million | 14.93 Million |
| Research and Development Expenses | - | - | 6.77 Million | - | - | - |
| Other Expenses | 3.77 Million | - | - | - | - | - |
| Cost and Expenses | 16.76 Million | 17.33 Million | 16.23 Million | 65.99 Million | 18.41 Million | 15.7 Million |
| Operating Income | -6.73 Million | -7.01 Million | -5.89 Million | -29.69 Million | -9.94 Million | -6.7 Million |
| Interest Expense | 550 Thousand | 1.31 Million | 510 Thousand | 1.89 Million | 159 Thousand | 1.03 Million |
| Income Tax Expense | 88 Thousand | 30 Thousand | 130 Thousand | 352 Thousand | 15 Thousand | 100 Thousand |
| Earnings before Tax | -7.28 Million | -8.31 Million | -6.36 Million | -31.61 Million | -10.1 Million | -7.73 Million |
| Net Income | -7.37 Million | -8.33 Million | -6.49 Million | -31.96 Million | -10.12 Million | -7.83 Million |
| Earnings Per Share Basic | -0.32 | -0.37 | -0.29 | - | -0.45 | -0.41 |
| Earnings Per Share Diluted | -0.32 | -0.37 | -0.29 | - | -0.45 | -0.41 |
| Weighted Average Shares Outstanding | 22.71 Million | 22.71 Million | 22.22 Million | 20.05 Million | 22.71 Million | 19 Million |
| Weighted Average Shares Outstanding (Diluted) | 22.71 Million | 22.71 Million | 22.22 Million | 20.05 Million | 22.71 Million | 19 Million |
| Gross Margin | -0.67 | -0.68 | -0.57 | -0.52 | 1.31 | 1.34 |
| EBIT Margin | -0.30 | -0.31 | -0.20 | - | -0.72 | -0.32 |
| Profit Margin | -0.73 | -0.81 | -0.63 | -0.88 | -1.20 | -0.87 |
| EBITDA | -2.96 Million | -3.19 Million | -2.06 Million | - | -6.07 Million | -2.91 Million |
| Earnings Before Tax Margin | -0.67 | -0.68 | -0.57 | -0.82 | -1.18 | -0.75 |
2251
MIRA
HCC
3628
AHCS
6516