Oneflow AB (publ) (ONEF.ST)
SEK 31.3
(-0.63%)
SEK 31.3
(-0.63%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| Revenue | 99.66 Million | 69.17 Million | 43.61 Million | 26.78 Million | 17.2 Million |
| Cost of Revenue | 152.77 Million | 53.25 Million | -18.39 Million | -10.44 Million | -9.62 Million |
| Gross Profit | -53.11 Million | 15.92 Million | 62.01 Million | 37.23 Million | 26.82 Million |
| Operating Expenses | 81.98 Million | 81.67 Million | 92.35 Million | 57.24 Million | 41.47 Million |
| Selling, General and Administrative Expenses | 20.99 Million | - | 13.22 Million | 7.41 Million | 7.49 Million |
| Research and Development Expenses | - | 13.3 Million | 8.28 Million | 5.44 Million | 4.05 Million |
| Other Expenses | 60.99 Million | 81.67 Million | 79.13 Million | 49.82 Million | 33.98 Million |
| Cost and Expenses | 198.61 Million | 134.92 Million | 73.95 Million | 46.79 Million | 31.85 Million |
| Operating Income | -98.11 Million | -65.75 Million | -30.34 Million | -20 Million | -14.65 Million |
| Interest Expense | 709 Thousand | 2.09 Million | 634 Thousand | 284 Thousand | 219 Thousand |
| Income Tax Expense | 416 Thousand | 173 Thousand | 183 Thousand | 49 Thousand | 81 Thousand |
| Earnings before Tax | -95.09 Million | -67.11 Million | -30.92 Million | -20.28 Million | -14.86 Million |
| Net Income | -95.51 Million | -67.29 Million | -31.1 Million | -20.33 Million | -14.94 Million |
| Earnings Per Share Basic | -3.79 | -2.89 | -8.50 | -6.16 | -0.59 |
| Earnings Per Share Diluted | -3.79 | -2.89 | -8.50 | -6.16 | -0.59 |
| Weighted Average Shares Outstanding | 25.18 Million | 23.29 Million | 3.66 Million | 3.3 Million | 25.42 Million |
| Weighted Average Shares Outstanding (Diluted) | 25.18 Million | 23.29 Million | 3.66 Million | 3.3 Million | 25.42 Million |
| Gross Margin | -0.53 | 0.23 | 1.42 | 1.39 | 1.56 |
| EBIT Margin | -0.66 | -0.65 | -0.40 | -0.46 | -0.54 |
| Profit Margin | -0.96 | -0.97 | -0.71 | -0.76 | -0.87 |
| EBITDA | -65.33 Million | -58.51 Million | -25.8 Million | -17.65 Million | -9.27 Million |
| Earnings Before Tax Margin | -0.98 | -0.95 | -0.70 | -0.75 | -0.85 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 32.47 Million | 30.8 Million | 28.4 Million | 99.66 Million | 25.94 Million | 24.01 Million |
| Cost of Revenue | 57.02 Million | 45.66 Million | 55.18 Million | 198.61 Million | 26.46 Million | 29.37 Million |
| Gross Profit | -24.54 Million | -14.86 Million | -26.78 Million | -98.95 Million | -521 Thousand | -5.35 Million |
| Operating Expenses | -3000.00 | 6.64 Million | 62.04 Million | 120.09 Million | 22.21 Million | 20 Million |
| Selling, General and Administrative Expenses | - | - | - | - | - | - |
| Research and Development Expenses | - | 6.66 Million | 6.15 Million | - | 5.6 Million | 5 Million |
| Other Expenses | 3000.00 | 21 Thousand | 295 Thousand | 835 Thousand | 361 Thousand | 82 Thousand |
| Cost and Expenses | 57.02 Million | 52.3 Million | 55.18 Million | 198.61 Million | 48.67 Million | 49.37 Million |
| Operating Income | -24.54 Million | -21.5 Million | -26.78 Million | -98.95 Million | -22.73 Million | -25.35 Million |
| Interest Expense | - | - | - | 681 Thousand | - | - |
| Income Tax Expense | 113 Thousand | 101 Thousand | 59 Thousand | 416 Thousand | 142 Thousand | 119 Thousand |
| Earnings before Tax | -24.48 Million | -21.16 Million | -26.28 Million | -95.09 Million | -21.89 Million | -24.24 Million |
| Net Income | -24.59 Million | -21.26 Million | -26.34 Million | -95.51 Million | -22.03 Million | -24.36 Million |
| Earnings Per Share Basic | -0.95 | -0.84 | -1.04 | - | -0.87 | -0.97 |
| Earnings Per Share Diluted | -0.95 | -0.84 | -1.04 | - | -0.87 | -0.97 |
| Weighted Average Shares Outstanding | 25.77 Million | 25.21 Million | 25.21 Million | 25.18 Million | 25.21 Million | 25.14 Million |
| Weighted Average Shares Outstanding (Diluted) | 25.77 Million | 25.21 Million | 25.21 Million | 25.18 Million | 25.21 Million | 25.14 Million |
| Gross Margin | -0.76 | -0.48 | -0.94 | -0.99 | -0.02 | -0.22 |
| EBIT Margin | -0.48 | -0.64 | -0.65 | - | -0.59 | -0.77 |
| Profit Margin | -0.76 | -0.69 | -0.93 | -0.96 | -0.85 | -1.01 |
| EBITDA | -15.57 Million | -19.74 Million | -18.35 Million | - | -15.2 Million | -18.48 Million |
| Earnings Before Tax Margin | -0.76 | -0.70 | -0.94 | -0.99 | -0.88 | -1.06 |
DTM
GBEI
MUTHOOTFIN
GRX
DNYA
SQFT