Gränges AB (publ) (GRNG.ST)
SEK 108.7
(-0.91%)
SEK 108.7
(-0.91%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 22.51 Billion | 24.49 Billion | 18.13 Billion | 11 Billion | 11.97 Billion | 12.91 Billion |
| Cost of Revenue | 20.98 Billion | 17.77 Billion | 12.79 Billion | 6.98 Billion | 7.78 Billion | 8.79 Billion |
| Gross Profit | 1.53 Billion | 6.72 Billion | 5.34 Billion | 4.02 Billion | 4.19 Billion | 4.12 Billion |
| Operating Expenses | 5.76 Billion | 5.46 Billion | 4.3 Billion | 3.4 Billion | 3.33 Billion | 3.18 Billion |
| Selling, General and Administrative Expenses | 2.16 Billion | 894 Million | 681 Million | 515 Million | 555 Million | 530 Million |
| Research and Development Expenses | 65 Million | 71 Million | 72 Million | 85 Million | 108 Million | 93 Million |
| Other Expenses | 3.53 Billion | 4.57 Billion | 3.62 Billion | 2.89 Billion | 2.77 Billion | 2.65 Billion |
| Cost and Expenses | 20.94 Billion | 23.23 Billion | 17.09 Billion | 10.38 Billion | 11.11 Billion | 11.97 Billion |
| Operating Income | 1.57 Billion | 1.13 Billion | 833 Million | 584 Million | 836 Million | 940 Million |
| Interest Expense | 342 Million | 252 Million | 83 Million | 105 Million | 141 Million | 116 Million |
| Income Tax Expense | 252 Million | 184 Million | 147 Million | 91 Million | 86 Million | 161 Million |
| Earnings before Tax | 1.26 Billion | 884 Million | 743 Million | 454 Million | 686 Million | 849 Million |
| Net Income | 1.01 Billion | 700 Million | 595 Million | 363 Million | 600 Million | 688 Million |
| Earnings Per Share Basic | 9.50 | 6.58 | 5.60 | 4.21 | 7.04 | 8.08 |
| Earnings Per Share Diluted | 9.49 | 6.58 | 5.58 | 4.20 | 7.04 | 8.08 |
| Weighted Average Shares Outstanding | 106.3 Million | 106.3 Million | 106.3 Million | 86.32 Million | 85.17 Million | 85.17 Million |
| Weighted Average Shares Outstanding (Diluted) | 106.47 Million | 106.37 Million | 106.57 Million | 86.33 Million | 85.17 Million | 85.17 Million |
| Gross Margin | 0.07 | 0.27 | 0.29 | 0.37 | 0.35 | 0.32 |
| EBIT Margin | 0.11 | 0.09 | 0.09 | 0.11 | 0.11 | 0.10 |
| Profit Margin | 0.04 | 0.03 | 0.03 | 0.03 | 0.05 | 0.05 |
| EBITDA | 2.4 Billion | 1.88 Billion | 1.47 Billion | 1.13 Billion | 1.29 Billion | 1.29 Billion |
| Earnings Before Tax Margin | 0.07 | 0.05 | 0.05 | 0.05 | 0.07 | 0.07 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 5.75 Billion | 6.14 Billion | 5.42 Billion | 22.51 Billion | 4.96 Billion | 5.57 Billion |
| Cost of Revenue | 3.76 Billion | 4.03 Billion | 3.51 Billion | 20.98 Billion | 4.72 Billion | 3.51 Billion |
| Gross Profit | 1.98 Billion | 2.11 Billion | 1.91 Billion | 1.53 Billion | 245 Million | 2.05 Billion |
| Operating Expenses | 1.56 Billion | 1.64 Billion | 1.56 Billion | 5.69 Billion | 927 Million | 1.61 Billion |
| Selling, General and Administrative Expenses | - | 1.42 Billion | 1.35 Billion | - | 1.96 Billion | 1.36 Billion |
| Research and Development Expenses | - | - | - | - | 65 Million | - |
| Other Expenses | 1.56 Billion | 212 Million | - | 149 Million | - | - |
| Cost and Expenses | 5.32 Billion | 5.67 Billion | 5.07 Billion | 20.98 Billion | 4.72 Billion | 5.13 Billion |
| Operating Income | 420 Million | 471 Million | 356 Million | 1.53 Billion | 245 Million | 479 Million |
| Interest Expense | 64 Million | 66 Million | - | 316 Million | 69 Million | 76 Million |
| Income Tax Expense | 70 Million | 85 Million | 57 Million | 252 Million | 69 Million | 71 Million |
| Earnings before Tax | 355 Million | 399 Million | 293 Million | 1.26 Billion | 177 Million | 403 Million |
| Net Income | 285 Million | 314 Million | 237 Million | 1.01 Billion | 108 Million | 332 Million |
| Earnings Per Share Basic | 2.68 | 2.95 | 2.23 | - | 1.02 | 3.12 |
| Earnings Per Share Diluted | 2.67 | 2.94 | 2.23 | - | 1.01 | 3.12 |
| Weighted Average Shares Outstanding | 106.3 Million | 106.8 Million | 106.3 Million | 106.3 Million | 106.3 Million | 106.3 Million |
| Weighted Average Shares Outstanding (Diluted) | 106.47 Million | 106.59 Million | 106.44 Million | 106.47 Million | 106.49 Million | 106.52 Million |
| Gross Margin | 0.35 | 0.34 | 0.35 | 0.07 | 0.05 | 0.37 |
| EBIT Margin | 0.11 | 0.11 | 0.10 | - | 0.09 | 0.12 |
| Profit Margin | 0.05 | 0.05 | 0.04 | 0.04 | 0.02 | 0.06 |
| EBITDA | 632 Million | 683 Million | 560 Million | - | 451 Million | 651 Million |
| Earnings Before Tax Margin | 0.07 | 0.08 | 0.07 | 0.07 | 0.05 | 0.09 |
9861
KNI
CPER
VH
FANUY
OMGGF