InCoax Networks AB (publ) (INCOAX.ST)
SEK 1.85
(-2.89%)
SEK 1.85
(-2.89%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 59.61 Million | 25.92 Million | 20.89 Million | 3.78 Million | 2.82 Million | 1.48 Million |
| Cost of Revenue | 9.39 Million | -10.74 Million | -4.39 Million | 1.8 Million | 3.03 Million | 4.27 Million |
| Gross Profit | 50.22 Million | 36.66 Million | 25.28 Million | 1.98 Million | -208.35 Thousand | -2.79 Million |
| Operating Expenses | 66.95 Million | 58.99 Million | 49.62 Million | 59.39 Million | 64.89 Million | 46.32 Million |
| Selling, General and Administrative Expenses | - | 59.27 Million | 30.44 Million | 31.57 Million | 39.33 Million | 25.51 Million |
| Research and Development Expenses | - | - | - | -7.24 Million | - | 1.22 Million |
| Other Expenses | 66.95 Million | 58.99 Million | 19.17 Million | 35.06 Million | 25.56 Million | 20.8 Million |
| Cost and Expenses | 76.34 Million | 48.25 Million | 45.22 Million | 61.19 Million | 67.93 Million | 50.6 Million |
| Operating Income | -16.72 Million | -22.32 Million | -24.33 Million | -57.4 Million | -65.1 Million | -49.11 Million |
| Interest Expense | 357.78 Thousand | 485.36 Thousand | 165.3 Thousand | 416.83 Thousand | 655.81 Thousand | 199.83 Thousand |
| Income Tax Expense | - | 485.36 Thousand | 165.3 Thousand | 416.83 Thousand | 655.81 Thousand | 1.00 |
| Earnings before Tax | -16.9 Million | -22.81 Million | -24.49 Million | -57.82 Million | -65.76 Million | -49.31 Million |
| Net Income | -16.9 Million | -23.3 Million | -24.66 Million | -58.23 Million | -66.41 Million | -49.31 Million |
| Earnings Per Share Basic | -0.22 | -0.32 | -0.60 | -2.41 | -3.88 | -3.64 |
| Earnings Per Share Diluted | -0.22 | -0.32 | -0.59 | -2.41 | -3.88 | -3.64 |
| Weighted Average Shares Outstanding | 76.06 Million | 72.99 Million | 41.11 Million | 24.16 Million | 17.11 Million | 13.56 Million |
| Weighted Average Shares Outstanding (Diluted) | 76.06 Million | 72.99 Million | 42.04 Million | 24.16 Million | 17.11 Million | 13.56 Million |
| Gross Margin | 0.84 | 1.41 | 1.21 | 0.52 | -0.07 | -1.88 |
| EBIT Margin | -0.26 | -0.83 | -1.12 | -14.87 | -22.87 | -31.91 |
| Profit Margin | -0.28 | -0.90 | -1.18 | -15.37 | -23.53 | -33.17 |
| EBITDA | -15.69 Million | -21.62 Million | -23.47 Million | -56.35 Million | -64.55 Million | -48.67 Million |
| Earnings Before Tax Margin | -0.28 | -0.86 | -1.16 | -15.15 | -23.07 | -33.03 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 16.85 Million | 19.43 Million | 30.79 Million | 22.65 Million | 59.61 Million | 14.71 Million |
| Cost of Revenue | 23.8 Million | 26.52 Million | 27.69 Million | 27.35 Million | 75.98 Million | 2.04 Million |
| Gross Profit | -6.95 Million | -7.09 Million | 3.1 Million | -4.7 Million | -16.36 Million | 12.67 Million |
| Operating Expenses | - | 23.08 Million | 18.56 Million | 19.57 Million | 66.98 Million | 14.52 Million |
| Selling, General and Administrative Expenses | - | 23.01 Million | 19.56 Million | 18.51 Million | - | 14.54 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 5.00 | - | -5.00 | -5.00 | - |
| Cost and Expenses | 23.8 Million | 26.52 Million | 27.69 Million | 27.35 Million | 75.98 Million | 16.56 Million |
| Operating Income | -6.95 Million | -7.09 Million | 3.1 Million | -4.7 Million | -16.36 Million | -1.84 Million |
| Interest Expense | - | 47.9 Thousand | 18.83 Thousand | 69.45 Thousand | 357.78 Thousand | 25.01 Thousand |
| Income Tax Expense | -1.88 Million | 4.00 | 1.00 | -4.00 | 5.00 | 272.51 Thousand |
| Earnings before Tax | -8.83 Million | -6.99 Million | 4.32 Million | -5.37 Million | -16.9 Million | -1.87 Million |
| Net Income | -8.83 Million | -6.99 Million | 4.32 Million | -5.37 Million | -16.9 Million | -1.87 Million |
| Earnings Per Share Basic | -0.08 | -0.06 | 0.05 | -0.07 | - | -0.03 |
| Earnings Per Share Diluted | -0.08 | -0.06 | 0.05 | -0.07 | - | -0.03 |
| Weighted Average Shares Outstanding | 108.15 Million | 108.15 Million | 90.13 Million | 76.06 Million | 76.06 Million | 72.1 Million |
| Weighted Average Shares Outstanding (Diluted) | 108.15 Million | 108.15 Million | 91.76 Million | 76.06 Million | 76.06 Million | 72.1 Million |
| Gross Margin | -0.41 | -0.37 | 0.10 | -0.21 | -0.27 | 0.86 |
| EBIT Margin | -0.51 | -0.35 | 0.11 | -0.20 | - | -0.11 |
| Profit Margin | -0.52 | -0.36 | 0.14 | -0.24 | -0.28 | -0.13 |
| EBITDA | -8.63 Million | -6.88 Million | 3.33 Million | -4.46 Million | - | -1.61 Million |
| Earnings Before Tax Margin | -0.41 | -0.37 | 0.10 | -0.21 | -0.27 | -0.13 |
600409
002789
HSWLF
TLM
BBD-PC
UTRK