Karnov Group AB (publ) (KAR.ST)
SEK 81.0
(-0.49%)
SEK 81.0
(-0.49%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 2.47 Billion | 1.11 Billion | 878.07 Million | 771.41 Million | 757.08 Million | 715.34 Million |
| Cost of Revenue | 2.19 Billion | 474.32 Million | 359.66 Million | 318.66 Million | 358.18 Million | 341.84 Million |
| Gross Profit | 276.6 Million | 639.17 Million | 518.4 Million | 452.75 Million | 398.89 Million | 373.5 Million |
| Operating Expenses | 1.95 Billion | 560.33 Million | 402.1 Million | 321.71 Million | 318.71 Million | 310.81 Million |
| Selling, General and Administrative Expenses | 1.95 Billion | - | - | - | - | - |
| Research and Development Expenses | - | 38.67 Million | 12.1 Million | 29.51 Million | 28.1 Million | 22.52 Million |
| Other Expenses | - | 560.33 Million | 402.1 Million | 321.71 Million | 318.71 Million | 310.81 Million |
| Cost and Expenses | 2.19 Billion | 1.03 Billion | 761.76 Million | 640.37 Million | 676.9 Million | 652.66 Million |
| Operating Income | 156.2 Million | 78.84 Million | 116.3 Million | 131.04 Million | 61.6 Million | 62.68 Million |
| Interest Expense | 146.2 Million | 30.13 Million | 17.61 Million | 22 Million | 51.41 Million | 78.94 Million |
| Income Tax Expense | -2.5 Million | -9.85 Million | 18.93 Million | 20.57 Million | -385 Thousand | 11.59 Million |
| Earnings before Tax | 34.4 Million | 50.03 Million | 103.15 Million | 120.57 Million | 3.09 Million | -35.21 Million |
| Net Income | 38.2 Million | 59.9 Million | 84.91 Million | 99.9 Million | 2.62 Million | -50.92 Million |
| Earnings Per Share Basic | 0.35 | 0.56 | 0.87 | 1.02 | 0.03 | -0.52 |
| Earnings Per Share Diluted | 0.35 | 0.55 | 0.86 | 1.02 | 0.03 | -0.52 |
| Weighted Average Shares Outstanding | 108.1 Million | 107.84 Million | 97.86 Million | 97.67 Million | 84.43 Million | 97.67 Million |
| Weighted Average Shares Outstanding (Diluted) | 108.1 Million | 108.1 Million | 98.28 Million | 97.67 Million | 84.85 Million | 97.67 Million |
| Gross Margin | 0.11 | 0.57 | 0.59 | 0.59 | 0.53 | 0.52 |
| EBIT Margin | 0.23 | 0.28 | 0.37 | 0.43 | 0.31 | 0.27 |
| Profit Margin | 0.02 | 0.05 | 0.10 | 0.13 | 0.00 | -0.07 |
| EBITDA | 559.5 Million | 330.1 Million | 331.85 Million | 335.93 Million | 213.96 Million | 168.01 Million |
| Earnings Before Tax Margin | 0.06 | 0.07 | 0.13 | 0.17 | 0.08 | 0.09 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 622.8 Million | 631.7 Million | 2.47 Billion | 634.2 Million | 618.9 Million | 607.8 Million |
| Cost of Revenue | 545.2 Million | 365.3 Million | 2.19 Billion | 564.2 Million | 89.8 Million | 366.5 Million |
| Gross Profit | 77.6 Million | 266.4 Million | 276.6 Million | 70 Million | 529.1 Million | 241.3 Million |
| Operating Expenses | 222.1 Million | 211.5 Million | 1.95 Billion | 508.8 Million | 493.2 Million | 212.4 Million |
| Selling, General and Administrative Expenses | - | - | - | - | - | - |
| Research and Development Expenses | - | - | - | 78.7 Million | - | - |
| Other Expenses | 222.1 Million | - | - | - | - | - |
| Cost and Expenses | 545.2 Million | 576.8 Million | 2.19 Billion | 564.2 Million | 583 Million | 578.9 Million |
| Operating Income | 77.6 Million | 54.9 Million | 276.6 Million | 70 Million | 35.9 Million | 28.9 Million |
| Interest Expense | 26.4 Million | 71.7 Million | 146.2 Million | 27.3 Million | 20.6 Million | 64.4 Million |
| Income Tax Expense | -2 Million | -4.2 Million | -2.5 Million | -100 Thousand | 1.3 Million | -7.2 Million |
| Earnings before Tax | -400 Thousand | -16 Million | 39.8 Million | 24.9 Million | 22.5 Million | -33.4 Million |
| Net Income | 700 Thousand | -11.7 Million | 38.2 Million | 25 Million | 21 Million | -26.2 Million |
| Earnings Per Share Basic | 0.01 | -0.11 | - | 0.23 | 0.19 | -0.24 |
| Earnings Per Share Diluted | 0.01 | -0.11 | - | 0.23 | 0.19 | -0.24 |
| Weighted Average Shares Outstanding | 107.87 Million | 107.87 Million | 107.86 Million | 107.87 Million | 107.87 Million | 107.86 Million |
| Weighted Average Shares Outstanding (Diluted) | 108.1 Million | 108.1 Million | 108.1 Million | 108.1 Million | 108.1 Million | 107.86 Million |
| Gross Margin | 0.12 | 0.42 | 0.11 | 0.11 | 0.85 | 0.40 |
| EBIT Margin | 0.27 | 0.23 | - | 0.26 | 0.23 | 0.20 |
| Profit Margin | 0.00 | -0.02 | 0.02 | 0.04 | 0.03 | -0.04 |
| EBITDA | 171.1 Million | 146.9 Million | - | 162.8 Million | 140.7 Million | 121 Million |
| Earnings Before Tax Margin | 0.12 | 0.09 | 0.11 | 0.11 | 0.06 | 0.05 |
LUCY
SECARE
FEEXF
012320
LOMA
BBB