MedCap AB (publ) (MCAP.ST)
SEK 349.5
(-0.29%)
SEK 349.5
(-0.29%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1.58 Billion | 1.11 Billion | 916.3 Million | 817.4 Million | 757.1 Million | 709 Million |
| Cost of Revenue | 1.36 Billion | 649 Million | 546.5 Million | 490.8 Million | 467.1 Million | 460.1 Million |
| Gross Profit | 221.5 Million | 462.4 Million | 369.8 Million | 326.6 Million | 290 Million | 248.9 Million |
| Operating Expenses | 711.3 Million | 313.2 Million | 261.9 Million | 246 Million | 206.2 Million | 204.4 Million |
| Selling, General and Administrative Expenses | 711.3 Million | -21.6 Million | 111.9 Million | 109.4 Million | 89.1 Million | 114.2 Million |
| Research and Development Expenses | - | 34 Million | 20.1 Million | 19.9 Million | 31.2 Million | 29 Million |
| Other Expenses | - | 313.2 Million | 150 Million | 136.6 Million | 117.1 Million | 200 Thousand |
| Cost and Expenses | 1.36 Billion | 962.2 Million | 808.4 Million | 736.8 Million | 673.3 Million | 664.5 Million |
| Operating Income | 227.5 Million | 170.9 Million | 127 Million | 89.1 Million | 83.2 Million | -4.2 Million |
| Interest Expense | 15.6 Million | 16.4 Million | 9.4 Million | 9.1 Million | 9.3 Million | 3.9 Million |
| Income Tax Expense | 49.8 Million | 34 Million | 18.9 Million | 17 Million | 14.6 Million | 13.8 Million |
| Earnings before Tax | 222.3 Million | 152 Million | 117 Million | 81.5 Million | 72.2 Million | 40.2 Million |
| Net Income | 172.2 Million | 117.6 Million | 96.5 Million | 60.9 Million | 53.7 Million | 600 Thousand |
| Earnings Per Share Basic | 11.63 | 7.94 | 6.52 | 4.24 | 3.99 | 0.04 |
| Earnings Per Share Diluted | 11.59 | 7.94 | 6.52 | 4.24 | 3.99 | 0.04 |
| Weighted Average Shares Outstanding | 14.8 Million | 14.8 Million | 14.8 Million | 14.35 Million | 13.45 Million | 13.42 Million |
| Weighted Average Shares Outstanding (Diluted) | 14.85 Million | 14.8 Million | 14.8 Million | 14.35 Million | 13.45 Million | 13.42 Million |
| Gross Margin | 0.14 | 0.42 | 0.40 | 0.40 | 0.38 | 0.35 |
| EBIT Margin | 0.21 | 0.22 | 0.20 | 0.19 | 0.19 | 0.11 |
| Profit Margin | 0.11 | 0.11 | 0.11 | 0.07 | 0.07 | 0.00 |
| EBITDA | 327.4 Million | 237.3 Million | 186.8 Million | 147.8 Million | 129.6 Million | 70 Million |
| Earnings Before Tax Margin | 0.14 | 0.15 | 0.14 | 0.11 | 0.11 | -0.01 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 413 Million | 457.7 Million | 461.7 Million | 1.58 Billion | 456.6 Million | 364.5 Million |
| Cost of Revenue | 175.3 Million | 391.8 Million | 188.6 Million | 1.36 Billion | 380.6 Million | 150 Million |
| Gross Profit | 237.7 Million | 65.9 Million | 273.1 Million | 221.5 Million | 76 Million | 214.5 Million |
| Operating Expenses | 172 Million | 199.6 Million | 199 Million | 711.3 Million | 201.9 Million | 161.1 Million |
| Selling, General and Administrative Expenses | - | 182 Million | 171.4 Million | - | 167 Million | 134.6 Million |
| Research and Development Expenses | - | - | - | - | 14.5 Million | - |
| Other Expenses | 172 Million | 17.8 Million | - | - | - | - |
| Cost and Expenses | 347.3 Million | 391.8 Million | 387.6 Million | 1.36 Billion | 380.6 Million | 311.1 Million |
| Operating Income | 65.7 Million | 65.9 Million | 74.1 Million | 221.5 Million | 76 Million | 53.4 Million |
| Interest Expense | 4.3 Million | 5.8 Million | 4.3 Million | 15.6 Million | 4.1 Million | 3.9 Million |
| Income Tax Expense | 11.6 Million | 15.3 Million | 15.5 Million | 49.8 Million | 16 Million | 12.6 Million |
| Earnings before Tax | 64.9 Million | 72.4 Million | 71.6 Million | 222.3 Million | 78.5 Million | 51 Million |
| Net Income | 52.9 Million | 56.8 Million | 56 Million | 172.2 Million | 62.2 Million | 38.3 Million |
| Earnings Per Share Basic | 3.60 | 3.84 | 3.80 | - | 4.20 | 2.59 |
| Earnings Per Share Diluted | 3.50 | 3.80 | 3.80 | - | 4.20 | 2.58 |
| Weighted Average Shares Outstanding | 14.8 Million | 14.8 Million | 14.8 Million | 14.8 Million | 14.8 Million | 14.8 Million |
| Weighted Average Shares Outstanding (Diluted) | 14.95 Million | 14.94 Million | 14.9 Million | 14.85 Million | 14.86 Million | 14.86 Million |
| Gross Margin | 0.58 | 0.14 | 0.59 | 0.14 | 0.17 | 0.59 |
| EBIT Margin | 0.24 | 0.20 | 0.23 | - | 0.22 | 0.23 |
| Profit Margin | 0.13 | 0.12 | 0.12 | 0.11 | 0.14 | 0.11 |
| EBITDA | 98.9 Million | 93.5 Million | 104.1 Million | - | 101.6 Million | 82.5 Million |
| Earnings Before Tax Margin | 0.16 | 0.14 | 0.16 | 0.14 | 0.17 | 0.15 |
RXM
8062
BWXT
SKMEGGPROD
GCN
MANH