SEK 96.3
(-1.33%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 3.43 Billion | 2.56 Billion | 2.59 Billion | 2.82 Billion | 2.91 Billion | 2.56 Billion |
Cost of Revenue | 856 Million | 364 Million | 399 Million | 454 Million | 384 Million | 244 Million |
Gross Profit | 2.57 Billion | 2.19 Billion | 2.19 Billion | 2.37 Billion | 2.53 Billion | 2.32 Billion |
Operating Expenses | 2.68 Billion | 2.21 Billion | 2.35 Billion | 2.34 Billion | 2.31 Billion | 2.14 Billion |
Selling, General and Administrative Expenses | 1.49 Billion | 200 Million | 189 Million | 186 Million | 214 Million | 213 Million |
Research and Development Expenses | 1 Million | 2 Million | 1 Million | 2 Million | 2 Million | 0.23 |
Other Expenses | 1.18 Billion | -2.07 Billion | -1.86 Billion | -2.19 Billion | -2.22 Billion | 93 Million |
Cost and Expenses | 2.68 Billion | 2.21 Billion | 2.35 Billion | 2.34 Billion | 2.31 Billion | 2.14 Billion |
Operating Income | 755 Million | 879 Million | -39 Million | 82 Million | 748 Million | 755 Million |
Interest Expense | 806 Million | 562 Million | 574 Million | 582 Million | 505 Million | 364 Million |
Income Tax Expense | 158 Million | 78 Million | 78 Million | 41 Million | 143 Million | 165 Million |
Earnings before Tax | 755 Million | 490 Million | -39 Million | 82 Million | 748 Million | 755 Million |
Net Income | 711 Million | 801 Million | -117 Million | 41 Million | 605 Million | 590 Million |
Earnings Per Share Basic | 6.25 | 5.22 | -1.31 | 0.46 | 6.07 | 6.92 |
Earnings Per Share Diluted | 6.25 | 5.22 | -1.31 | 0.46 | 6.07 | 6.92 |
Weighted Average Shares Outstanding | 89.3 Million | 89.3 Million | 89.3 Million | 89.3 Million | 89.3 Million | 85.27 Million |
Weighted Average Shares Outstanding (Diluted) | 89.3 Million | 89.3 Million | 89.3 Million | 89.3 Million | 89.3 Million | 85.27 Million |
Gross Margin | 0.75 | 0.86 | 0.85 | 0.84 | 0.87 | 0.90 |
EBIT Margin | 0.40 | 0.39 | 0.03 | 0.08 | 0.30 | 0.32 |
Profit Margin | 0.21 | 0.31 | -0.05 | 0.01 | 0.21 | 0.23 |
EBITDA | 1.35 Billion | - | - | - | - | - |
Earnings Before Tax Margin | 0.22 | 0.34 | -0.02 | 0.03 | 0.26 | 0.29 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 969 Million | 1.37 Billion | 1.1 Billion | 3.72 Billion | 1.05 Billion | 872 Million |
Cost of Revenue | 376 Million | 334 Million | 304 Million | 582 Million | 267 Million | 225 Million |
Gross Profit | 593 Million | 1.03 Billion | 798 Million | 3.14 Billion | 787 Million | 647 Million |
Operating Expenses | 724 Million | 823 Million | 674 Million | 2.23 Billion | 673 Million | 693 Million |
Selling, General and Administrative Expenses | 161 Million | 219 Million | 158 Million | - | -301 Million | 189 Million |
Research and Development Expenses | - | - | - | - | 1 Million | - |
Other Expenses | 563 Million | -786 Million | -674 Million | -2.23 Billion | -673 Million | -611 Million |
Cost and Expenses | 956 Million | 982 Million | 825 Million | 2.46 Billion | 815 Million | 693 Million |
Operating Income | 368 Million | 252 Million | 124 Million | 904 Million | 114 Million | 282 Million |
Interest Expense | 355 Million | 297 Million | 282 Million | 806 Million | 375 Million | 168 Million |
Income Tax Expense | 112 Million | 109 Million | 10 Million | 158 Million | 78 Million | 12 Million |
Earnings before Tax | 369 Million | 390 Million | 277 Million | 755 Million | 239 Million | 282 Million |
Net Income | 257 Million | 274 Million | 213 Million | 558 Million | 187 Million | 208 Million |
Earnings Per Share Basic | 2.67 | 2.87 | 2.39 | - | 1.81 | 2.33 |
Earnings Per Share Diluted | 2.67 | 2.87 | 2.39 | - | 1.81 | 2.33 |
Weighted Average Shares Outstanding | 86.64 Million | 87.2 Million | 89.3 Million | 89.3 Million | 89.3 Million | 89.3 Million |
Weighted Average Shares Outstanding (Diluted) | 86.77 Million | 87.2 Million | 89.3 Million | 89.3 Million | 89.3 Million | 89.3 Million |
Gross Margin | 0.61 | 0.76 | 0.72 | 0.84 | 0.75 | 0.74 |
EBIT Margin | 0.40 | 0.21 | 0.13 | - | 0.13 | 0.35 |
Profit Margin | 0.27 | 0.20 | 0.19 | 0.15 | 0.18 | 0.24 |
EBITDA | 389 Million | 289 Million | 146 Million | - | 135 Million | 307 Million |
Earnings Before Tax Margin | 0.38 | 0.18 | 0.11 | 0.24 | 0.11 | 0.32 |
NZERF
7561
ABAN
HGH
EXLA
MAB1