Midsummer AB (publ) (MIDS.ST)
SEK 0.75
(2.74%)
SEK 0.75
(2.74%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 49.63 Million | 53.37 Million | 94.4 Million | 71.95 Million | 184.46 Million | 218.15 Million |
| Cost of Revenue | 15.86 Million | 71.48 Million | 67.1 Million | 17.63 Million | 93.3 Million | 93.19 Million |
| Gross Profit | 33.77 Million | -18.1 Million | 27.3 Million | 54.31 Million | 91.15 Million | 124.96 Million |
| Operating Expenses | 230.9 Million | 83.96 Million | 146.33 Million | 110.14 Million | 114.25 Million | 89.21 Million |
| Selling, General and Administrative Expenses | 185.41 Million | 138.06 Million | 33.96 Million | 17.99 Million | 18.62 Million | 19.61 Million |
| Research and Development Expenses | - | 19.02 Million | 17.08 Million | 9.79 Million | 13.55 Million | 12.32 Million |
| Other Expenses | 45.49 Million | 83.96 Million | 112.36 Million | 92.14 Million | 95.62 Million | 69.6 Million |
| Cost and Expenses | 250.41 Million | 155.44 Million | 213.43 Million | 127.78 Million | 207.56 Million | 182.4 Million |
| Operating Income | -200.78 Million | -93.07 Million | -119.02 Million | -55.82 Million | -25.79 Million | 35.74 Million |
| Interest Expense | 27.51 Million | 19.68 Million | 21.17 Million | 18.62 Million | 9.65 Million | 1.32 Million |
| Income Tax Expense | -3.05 Million | -1.13 Million | -719 Thousand | 24.05 Million | 4.84 Million | -73.6 Thousand |
| Earnings before Tax | -225.26 Million | -88.96 Million | -130.23 Million | -92.3 Million | -35.44 Million | 36.78 Million |
| Net Income | -222.21 Million | -87.83 Million | -129.51 Million | -116.35 Million | -40.29 Million | 36.85 Million |
| Earnings Per Share Basic | -2.15 | -0.90 | -1.50 | -2.30 | -0.90 | 0.73 |
| Earnings Per Share Diluted | -2.15 | -0.90 | -1.50 | -2.30 | -0.90 | 0.73 |
| Weighted Average Shares Outstanding | 103.46 Million | 98.13 Million | 86.05 Million | 50.53 Million | 44.76 Million | 50.5 Million |
| Weighted Average Shares Outstanding (Diluted) | 103.46 Million | 98.13 Million | 86.05 Million | 50.53 Million | 44.76 Million | 50.5 Million |
| Gross Margin | 0.68 | -0.34 | 0.29 | 0.75 | 0.49 | 0.57 |
| EBIT Margin | -2.58 | -0.65 | -0.75 | -0.68 | 0.03 | 0.27 |
| Profit Margin | -4.48 | -1.65 | -1.37 | -1.62 | -0.22 | 0.17 |
| EBITDA | -128.28 Million | -34.93 Million | -70.83 Million | -49.16 Million | -3.21 Million | 47.18 Million |
| Earnings Before Tax Margin | -4.05 | -1.74 | -1.26 | -0.78 | -0.14 | 0.16 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 12.21 Million | 8.22 Million | 14.69 Million | 49.63 Million | 11.89 Million | 11.04 Million |
| Cost of Revenue | 15.79 Million | 37.16 Million | 60.15 Million | 253.65 Million | 11.57 Million | 24.18 Million |
| Gross Profit | -3.57 Million | -28.94 Million | -45.46 Million | -204.02 Million | 321 Thousand | -13.14 Million |
| Operating Expenses | 56.95 Million | 35.71 Million | 98.05 Million | 230.9 Million | 41.24 Million | 52.15 Million |
| Selling, General and Administrative Expenses | 28.37 Million | 29.76 Million | 51.88 Million | - | 33.94 Million | 50.79 Million |
| Research and Development Expenses | 5.32 Million | - | 21.06 Million | - | - | 5.66 Million |
| Other Expenses | 23.25 Million | - | - | - | - | - |
| Cost and Expenses | 72.75 Million | 37.16 Million | 60.15 Million | 253.65 Million | 52.82 Million | 76.33 Million |
| Operating Income | -60.53 Million | -28.94 Million | -45.46 Million | -204.02 Million | -40.92 Million | -65.29 Million |
| Interest Expense | 18.45 Million | 8.88 Million | 8.01 Million | 27.18 Million | 11.06 Million | 8.88 Million |
| Income Tax Expense | - | 8.55 Million | -3.05 Million | -3.05 Million | 4000.00 | 18.05 Million |
| Earnings before Tax | -73.13 Million | -19.1 Million | -72.9 Million | -225.26 Million | -51.98 Million | -56.12 Million |
| Net Income | -73.13 Million | -19.1 Million | -69.85 Million | -222.21 Million | -51.98 Million | -56.12 Million |
| Earnings Per Share Basic | -0.57 | -0.15 | -0.54 | - | -0.52 | -0.56 |
| Earnings Per Share Diluted | -0.57 | -0.15 | -0.54 | - | -0.52 | -0.56 |
| Weighted Average Shares Outstanding | 129.42 Million | 129.42 Million | 129.41 Million | 103.46 Million | 99.2 Million | 99.48 Million |
| Weighted Average Shares Outstanding (Diluted) | 129.42 Million | 129.42 Million | 129.41 Million | 103.46 Million | 99.2 Million | 99.48 Million |
| Gross Margin | -0.29 | -3.52 | -3.09 | -4.11 | 0.03 | -1.19 |
| EBIT Margin | -4.47 | -2.47 | -0.17 | - | -2.73 | -3.33 |
| Profit Margin | -5.99 | -2.32 | -4.75 | -4.48 | -4.37 | -5.08 |
| EBITDA | -54.67 Million | -20.34 Million | -2.47 Million | - | -32.47 Million | -36.8 Million |
| Earnings Before Tax Margin | -4.95 | -3.52 | -3.09 | -4.11 | -3.44 | -5.91 |
VSTA
030210
DABUR
300654
300499
4678