Intellego Technologies AB (INT.ST)
SEK 40.05
(-1.23%)
SEK 40.05
(-1.23%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| Revenue | 186.49 Million | 57.78 Million | 9.14 Million | 7.45 Million | 757.95 Thousand |
| Cost of Revenue | 94.86 Million | 26.7 Million | 861.65 Thousand | 835 Thousand | 236.91 Thousand |
| Gross Profit | 91.63 Million | 31.07 Million | 8.28 Million | 6.62 Million | 521.03 Thousand |
| Operating Expenses | 72.1 Million | 39.78 Million | 13.24 Million | 5.71 Million | 3.34 Million |
| Selling, General and Administrative Expenses | 72.1 Million | 33.64 Million | 6.33 Million | 2.31 Million | 3.14 Million |
| Research and Development Expenses | - | - | - | - | - |
| Other Expenses | - | 39.78 Million | 6.9 Million | 5.71 Million | 3.34 Million |
| Cost and Expenses | 94.86 Million | 66.48 Million | 14.1 Million | 6.55 Million | 3.57 Million |
| Operating Income | 83.12 Million | -8.7 Million | -4.96 Million | 901.68 Thousand | -2.82 Million |
| Interest Expense | 4.91 Million | 2.82 Million | 71.32 Thousand | 11.01 Thousand | 17.61 Thousand |
| Income Tax Expense | 9.22 Million | -1.56 Million | -1.06 Million | -2.38 Million | 17.61 Thousand |
| Earnings before Tax | 68.83 Million | -11.52 Million | -5.03 Million | 890.66 Thousand | -2.83 Million |
| Net Income | 59.6 Million | -9.96 Million | -3.96 Million | 3.27 Million | -2.85 Million |
| Earnings Per Share Basic | 2.36 | -0.51 | -0.20 | 0.19 | -0.16 |
| Earnings Per Share Diluted | 2.31 | -0.51 | -0.20 | 0.19 | -0.16 |
| Weighted Average Shares Outstanding | 25.24 Million | 19.7 Million | 19.61 Million | 17.31 Million | 17.31 Million |
| Weighted Average Shares Outstanding (Diluted) | 25.81 Million | 19.7 Million | 19.61 Million | 17.31 Million | 17.31 Million |
| Gross Margin | 0.49 | 0.54 | 0.91 | 0.89 | 0.69 |
| EBIT Margin | 0.41 | -0.03 | -0.54 | 0.12 | -3.43 |
| Profit Margin | 0.32 | -0.17 | -0.43 | 0.44 | -3.77 |
| EBITDA | 77.27 Million | -14.49 Million | -4.95 Million | 901.68 Thousand | -2.59 Million |
| Earnings Before Tax Margin | 0.45 | -0.15 | -0.54 | 0.12 | -3.72 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 54.69 Million | 79.6 Million | 55.4 Million | 186.49 Million | 43.38 Million | 44.83 Million |
| Cost of Revenue | 1.64 Million | 18.67 Million | 27.36 Million | 94.86 Million | 8.45 Million | 8.15 Million |
| Gross Profit | 53.05 Million | 60.93 Million | 28.04 Million | 91.63 Million | 34.93 Million | 36.68 Million |
| Operating Expenses | 32.09 Million | 18.84 Million | 20.89 Million | 72.1 Million | 19.29 Million | 17.11 Million |
| Selling, General and Administrative Expenses | - | 17.13 Million | 20.38 Million | - | 17.98 Million | 16.61 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 32.09 Million | - | - | - | - | - |
| Cost and Expenses | 33.74 Million | 37.51 Million | 27.36 Million | 94.86 Million | 27.74 Million | 25.26 Million |
| Operating Income | 20.95 Million | 42.09 Million | 28.04 Million | 91.63 Million | 15.63 Million | 19.57 Million |
| Interest Expense | - | - | 3.83 Million | 4.91 Million | 2.25 Million | 4.21 Million |
| Income Tax Expense | 4.8 Million | 3.28 Million | 3.24 Million | 9.22 Million | 1.07 Million | 3.62 Million |
| Earnings before Tax | 18.02 Million | 38.94 Million | 24.91 Million | 68.83 Million | 13.38 Million | 15.35 Million |
| Net Income | 13.22 Million | 35.66 Million | 21.67 Million | 59.6 Million | 12.3 Million | 11.73 Million |
| Earnings Per Share Basic | 0.49 | 1.35 | 0.82 | - | 0.48 | 0.47 |
| Earnings Per Share Diluted | 0.47 | 1.33 | 0.79 | - | 0.48 | 0.47 |
| Weighted Average Shares Outstanding | 26.98 Million | 26.35 Million | 26.3 Million | 25.24 Million | 25.49 Million | 24.98 Million |
| Weighted Average Shares Outstanding (Diluted) | 28.13 Million | 26.84 Million | 27.43 Million | 25.81 Million | 25.49 Million | 24.98 Million |
| Gross Margin | 0.97 | 0.77 | 0.51 | 0.49 | 0.81 | 0.82 |
| EBIT Margin | 0.45 | 0.55 | 0.53 | - | 0.38 | 0.45 |
| Profit Margin | 0.24 | 0.45 | 0.39 | 0.32 | 0.28 | 0.26 |
| EBITDA | 24.88 Million | 43.8 Million | 29.26 Million | - | 16.44 Million | 20.34 Million |
| Earnings Before Tax Margin | 0.38 | 0.53 | 0.51 | 0.49 | 0.36 | 0.44 |
VAPORES
CTT
PRLB
CEROW
OMAB
LEGIF