Hexicon AB (publ) (HEXI.ST)
SEK 0.16
(2.23%)
SEK 0.16
(2.23%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| Revenue | 5.71 Million | 11.57 Million | 23.1 Million | 4.35 Million | 9.84 Million |
| Cost of Revenue | 21.2 Million | -691 Thousand | 84 Thousand | 225 Thousand | 18.97 Million |
| Gross Profit | -15.48 Million | 12.26 Million | 23.02 Million | 4.13 Million | -9.12 Million |
| Operating Expenses | 132.01 Million | 131.48 Million | 68.57 Million | 39.82 Million | 16.07 Million |
| Selling, General and Administrative Expenses | 31.89 Million | 119.65 Million | 81.44 Million | 8.45 Million | 12.79 Million |
| Research and Development Expenses | - | 7.29 Million | - | - | - |
| Other Expenses | 100.11 Million | 11.83 Million | -12.87 Million | 31.37 Million | 3.27 Million |
| Cost and Expenses | 186.04 Million | 130.79 Million | 68.65 Million | 40.05 Million | 16.07 Million |
| Operating Income | -180.33 Million | -119.21 Million | -45.55 Million | -35.69 Million | -6.22 Million |
| Interest Expense | 36.63 Million | 2.56 Million | 737 Thousand | 1.07 Million | 1.01 Million |
| Income Tax Expense | -431 Thousand | -470 Thousand | -119 Thousand | 1.07 Million | 1.03 Million |
| Earnings before Tax | -187.91 Million | -170.8 Million | -50.98 Million | -36.93 Million | -7.97 Million |
| Net Income | -187.33 Million | -170.33 Million | -50.86 Million | -38.01 Million | -9.01 Million |
| Earnings Per Share Basic | -0.51 | -0.47 | -0.16 | -0.10 | -0.02 |
| Earnings Per Share Diluted | -0.51 | -0.47 | -0.16 | -0.10 | -0.02 |
| Weighted Average Shares Outstanding | 363.8 Million | 363.8 Million | 315.33 Million | 377.53 Million | 377.53 Million |
| Weighted Average Shares Outstanding (Diluted) | 363.8 Million | 363.8 Million | 315.33 Million | 377.53 Million | 377.53 Million |
| Gross Margin | -2.71 | 1.06 | 1.00 | 0.95 | -0.93 |
| EBIT Margin | -23.40 | -10.97 | -1.91 | -4.08 | -0.67 |
| Profit Margin | -32.78 | -14.71 | -2.20 | -8.72 | -0.92 |
| EBITDA | -133.68 Million | -132.73 Million | -44.16 Million | -35.46 Million | -6.59 Million |
| Earnings Before Tax Margin | -31.56 | -10.30 | -1.97 | -8.19 | -0.63 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 900 Thousand | 500 Thousand | 700 Thousand | 5.71 Million | 800 Thousand | 2.5 Million |
| Cost of Revenue | 26.3 Million | 16.2 Million | 20.7 Million | 102.56 Million | 24.9 Million | 39.8 Million |
| Gross Profit | -25.4 Million | -15.7 Million | -20 Million | -96.85 Million | -24.1 Million | -37.3 Million |
| Operating Expenses | 25.4 Million | 15.1 Million | 48.91 Million | 132.01 Million | 23.6 Million | 39.1 Million |
| Selling, General and Administrative Expenses | 12.5 Million | 12.2 Million | 18.5 Million | - | 11.2 Million | 19.7 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 5 Million | - | - | - | - | - |
| Cost and Expenses | 26.3 Million | 16.2 Million | 20.7 Million | 102.56 Million | 23.6 Million | 39.1 Million |
| Operating Income | -25.4 Million | -15.7 Million | -20 Million | -96.85 Million | -27.6 Million | -75.9 Million |
| Interest Expense | 21 Million | 12.2 Million | 9 Million | 33.8 Million | 16.7 Million | - |
| Income Tax Expense | -100 Thousand | 100 Thousand | -100 Thousand | -431 Thousand | -100 Thousand | -200 Thousand |
| Earnings before Tax | -45.6 Million | -26.8 Million | -28.8 Million | -105.21 Million | -44.3 Million | -65.5 Million |
| Net Income | -47.7 Million | -32.1 Million | -41.3 Million | -187.33 Million | -44.2 Million | -65.3 Million |
| Earnings Per Share Basic | -0.13 | -0.09 | -0.11 | - | -0.12 | -0.18 |
| Earnings Per Share Diluted | -0.13 | -0.09 | -0.11 | - | -0.12 | -0.18 |
| Weighted Average Shares Outstanding | 363.8 Million | 363.8 Million | 363.8 Million | 363.8 Million | 363.8 Million | 363.8 Million |
| Weighted Average Shares Outstanding (Diluted) | 363.8 Million | 363.8 Million | 363.8 Million | 363.8 Million | 363.8 Million | 363.8 Million |
| Gross Margin | -28.22 | -31.40 | -28.57 | -16.95 | -30.12 | -14.92 |
| EBIT Margin | -24.22 | -24.20 | -16.71 | - | -23.12 | -12.00 |
| Profit Margin | -53.00 | -64.20 | -59.00 | -32.78 | -55.25 | -26.12 |
| EBITDA | -21.8 Million | -12.1 Million | -11.7 Million | - | -18.5 Million | -30 Million |
| Earnings Before Tax Margin | -28.22 | -31.40 | -28.57 | -16.95 | -34.50 | -30.36 |
OILSF
WESTW
GSVRF
33626L
BYD
ALOKINDS