SEK 10.0
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 78.29 Million | 91.64 Million | 71.65 Million | 70.58 Million | 53.3 Million |
Cost of Revenue | 73.34 Million | 52.41 Million | 40.28 Million | 40.95 Million | 25.52 Million |
Gross Profit | 4.95 Million | 39.22 Million | 31.37 Million | 29.63 Million | 27.78 Million |
Operating Expenses | -701 Thousand | 28.47 Million | 22.74 Million | 20.81 Million | 18.28 Million |
Selling, General and Administrative Expenses | 14 Thousand | - | 9.23 Million | 10.74 Million | 9.17 Million |
Research and Development Expenses | - | - | - | 18.98 Thousand | - |
Other Expenses | -715 Thousand | 28.47 Million | - | - | - |
Cost and Expenses | 72.64 Million | 80.88 Million | 63.02 Million | 61.76 Million | 43.8 Million |
Operating Income | 5.65 Million | 9.72 Million | 9.25 Million | 8.82 Million | 9.5 Million |
Interest Expense | 3.56 Million | 2.54 Million | 1.25 Million | 393.65 Thousand | - |
Income Tax Expense | 1.43 Million | 2.37 Million | 1.27 Million | 1.81 Million | 1.96 Million |
Earnings before Tax | 2.12 Million | 7.17 Million | 7.98 Million | 8.58 Million | 9.25 Million |
Net Income | 696 Thousand | 4.8 Million | 6.7 Million | 6.77 Million | 7.28 Million |
Earnings Per Share Basic | 0.06 | 0.38 | 0.56 | 41.80 | 0.58 |
Earnings Per Share Diluted | 0.06 | 0.38 | 0.55 | 41.80 | 0.58 |
Weighted Average Shares Outstanding | 12.63 Million | 12.63 Million | 11.89 Million | 50 Thousand | 12.63 Million |
Weighted Average Shares Outstanding (Diluted) | 12.63 Million | 12.63 Million | 12.21 Million | 50 Thousand | 12.63 Million |
Gross Margin | 0.06 | 0.43 | 0.44 | 0.42 | 0.52 |
EBIT Margin | 0.13 | 0.16 | 0.20 | 0.16 | 0.23 |
Profit Margin | 0.01 | 0.05 | 0.09 | 0.10 | 0.14 |
EBITDA | 10.12 Million | 14.31 Million | 14.32 Million | 5.32 Million | 12.25 Million |
Earnings Before Tax Margin | 0.07 | 0.11 | 0.13 | 0.13 | 0.18 |
Breakdown | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 |
---|---|---|---|---|---|---|
Revenue | 27.18 Million | 21.31 Million | 9.22 Million | 20.57 Million | 91.64 Million | 11.08 Million |
Cost of Revenue | 26.09 Million | 8.29 Million | 4.4 Million | 11.06 Million | 52.41 Million | 6.85 Million |
Gross Profit | 1.08 Million | 13.01 Million | 4.81 Million | 9.51 Million | 39.22 Million | 4.22 Million |
Operating Expenses | -428 Thousand | 8.58 Million | 7.2 Million | 7.42 Million | 28.47 Million | 6.2 Million |
Selling, General and Administrative Expenses | 14 Thousand | 7.39 Million | 6.09 Million | 6.67 Million | - | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 442 Thousand | 1.19 Million | - | - | - | - |
Cost and Expenses | 25.66 Million | 16.88 Million | 11.61 Million | 18.48 Million | 80.88 Million | 13.06 Million |
Operating Income | 1.51 Million | 4.43 Million | -2.39 Million | 2.09 Million | 9.72 Million | -3.01 Million |
Interest Expense | 760 Thousand | 834 Thousand | 964 Thousand | 1 Million | 2.54 Million | 833 Thousand |
Income Tax Expense | 115 Thousand | 1.36 Million | -470 Thousand | 421 Thousand | 2.37 Million | -545 Thousand |
Earnings before Tax | 780 Thousand | 3.6 Million | -3.34 Million | 1.08 Million | 7.17 Million | -3.87 Million |
Net Income | 665 Thousand | 2.24 Million | -2.87 Million | 664 Thousand | 4.8 Million | -3.32 Million |
Earnings Per Share Basic | 0.05 | 0.18 | -0.23 | 0.05 | - | -0.26 |
Earnings Per Share Diluted | 0.05 | 0.18 | -0.23 | 0.05 | - | -0.26 |
Weighted Average Shares Outstanding | 12.63 Million | 12.46 Million | 12.5 Million | 12.63 Million | 12.63 Million | 12.63 Million |
Weighted Average Shares Outstanding (Diluted) | 12.63 Million | 12.46 Million | 12.5 Million | 12.63 Million | 12.63 Million | 12.63 Million |
Gross Margin | 0.04 | 0.61 | 0.52 | 0.46 | 0.43 | 0.38 |
EBIT Margin | 0.10 | 0.26 | -0.14 | 0.16 | - | -0.18 |
Profit Margin | 0.02 | 0.11 | -0.31 | 0.03 | 0.05 | -0.30 |
EBITDA | 2.65 Million | 5.54 Million | -1.27 Million | 3.19 Million | - | -1.94 Million |
Earnings Before Tax Margin | 0.06 | 0.21 | -0.26 | 0.10 | 0.11 | -0.27 |
FSBC
LEE
5240
ELS
8095
HIG-PG