Karnell Group AB ser. B (KARNEL-B.ST)
SEK 43.9
(-0.34%)
SEK 43.9
(-0.34%)
| Breakdown | 2023 | 2022 | 2021 |
|---|---|---|---|
| Revenue | 1.3 Billion | 880.12 Million | 422.33 Million |
| Cost of Revenue | 926.2 Million | 605.24 Million | 278.8 Million |
| Gross Profit | 381 Million | 274.88 Million | 143.53 Million |
| Operating Expenses | 210.9 Million | 178.77 Million | 109.07 Million |
| Selling, General and Administrative Expenses | - | - | - |
| Research and Development Expenses | - | - | - |
| Other Expenses | 210.9 Million | - | - |
| Cost and Expenses | 1.13 Billion | 784.01 Million | 387.87 Million |
| Operating Income | 170.2 Million | 96.11 Million | 34.45 Million |
| Interest Expense | 53.1 Million | 18.95 Million | 10.53 Million |
| Income Tax Expense | 36.6 Million | 20.56 Million | 8.93 Million |
| Earnings before Tax | 136.1 Million | 58.78 Million | 24.2 Million |
| Net Income | 99.4 Million | 38.22 Million | 9.67 Million |
| Earnings Per Share Basic | 1.90 | 0.97 | 0.24 |
| Earnings Per Share Diluted | 1.90 | 0.94 | 0.24 |
| Weighted Average Shares Outstanding | 52.22 Million | 39.61 Million | 39.61 Million |
| Weighted Average Shares Outstanding (Diluted) | 52.22 Million | 40.67 Million | 40.67 Million |
| Gross Margin | 0.29 | 0.31 | 0.34 |
| EBIT Margin | 0.20 | 0.17 | 0.14 |
| Profit Margin | 0.08 | 0.04 | 0.02 |
| EBITDA | 267.4 Million | 146.73 Million | 59.96 Million |
| Earnings Before Tax Margin | 0.13 | 0.11 | 0.08 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q2 | 2023 Q1 | 2022 FY |
|---|---|---|---|---|---|---|
| Revenue | 358.3 Million | 287.9 Million | 1.3 Billion | 302.7 Million | 249 Million | 880.12 Million |
| Cost of Revenue | 265 Million | 206.8 Million | 926.2 Million | 226.8 Million | 180.5 Million | 605.24 Million |
| Gross Profit | 93.3 Million | 81.1 Million | 381 Million | 75.9 Million | 68.5 Million | 274.88 Million |
| Operating Expenses | 55.7 Million | 64.2 Million | 210.9 Million | 40.9 Million | 41.3 Million | 178.77 Million |
| Selling, General and Administrative Expenses | - | - | - | - | - | - |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 55.7 Million | - | - | - | - | - |
| Cost and Expenses | 320.7 Million | 271 Million | 1.13 Billion | 267.7 Million | 221.8 Million | 784.01 Million |
| Operating Income | 37.5 Million | 17 Million | 170.2 Million | 35 Million | 27.2 Million | 96.11 Million |
| Interest Expense | 9 Million | 10.7 Million | 53.1 Million | 8.5 Million | 5.8 Million | 18.95 Million |
| Income Tax Expense | 10.3 Million | 5 Million | 36.6 Million | 4.3 Million | 12.3 Million | 20.56 Million |
| Earnings before Tax | 26.2 Million | 7.2 Million | 136.1 Million | 27.1 Million | 25.1 Million | 58.78 Million |
| Net Income | 15.8 Million | 2.2 Million | 99.4 Million | 22.8 Million | 12.8 Million | 38.22 Million |
| Earnings Per Share Basic | 0.30 | 0.05 | - | 0.58 | 0.32 | - |
| Earnings Per Share Diluted | 0.29 | 0.05 | - | 0.56 | 0.31 | - |
| Weighted Average Shares Outstanding | 52.78 Million | 43.05 Million | 52.22 Million | 39.61 Million | 39.61 Million | 39.61 Million |
| Weighted Average Shares Outstanding (Diluted) | 54.2 Million | 44.55 Million | 52.22 Million | 40.67 Million | 40.67 Million | 40.67 Million |
| Gross Margin | 0.26 | 0.28 | 0.29 | 0.25 | 0.28 | 0.31 |
| EBIT Margin | 0.16 | 0.13 | - | 0.17 | 0.17 | - |
| Profit Margin | 0.04 | 0.01 | 0.08 | 0.08 | 0.05 | 0.04 |
| EBITDA | 57.5 Million | 37.5 Million | - | 50.3 Million | 41.6 Million | - |
| Earnings Before Tax Margin | 0.10 | 0.06 | 0.13 | 0.12 | 0.11 | 0.11 |
SSBI
AWK
7175
9332
300436
1309