PowerCell Sweden AB (publ) (PCELL.ST)
SEK 35.0
(5.04%)
SEK 35.0
(5.04%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 310.28 Million | 244.69 Million | 159.75 Million | 103.52 Million | 66.85 Million | 60.51 Million |
| Cost of Revenue | 186.27 Million | 131.66 Million | 110.72 Million | 77.74 Million | 46.31 Million | 37.17 Million |
| Gross Profit | 124.01 Million | 113.02 Million | 49.03 Million | 25.78 Million | 20.53 Million | 23.33 Million |
| Operating Expenses | 196.58 Million | 185.49 Million | 127.69 Million | 119.83 Million | 96.87 Million | 82.53 Million |
| Selling, General and Administrative Expenses | 105.79 Million | 98.55 Million | 69.08 Million | 59.18 Million | 41.1 Million | 30.82 Million |
| Research and Development Expenses | 114.49 Million | 92.32 Million | 80.19 Million | 73.11 Million | 82.91 Million | 73.85 Million |
| Other Expenses | -23.7 Million | -5.39 Million | -21.58 Million | -12.46 Million | -27.14 Million | -22.15 Million |
| Cost and Expenses | 382.86 Million | 317.15 Million | 238.42 Million | 197.58 Million | 143.18 Million | 119.7 Million |
| Operating Income | -72.57 Million | -72.46 Million | -78.66 Million | -94.05 Million | -76.33 Million | -60.89 Million |
| Interest Expense | 11.88 Million | 15.51 Million | 15.09 Million | 51.96 Million | 19.62 Million | 818 Thousand |
| Income Tax Expense | 5000.00 | -45 Thousand | -31 Thousand | 99 Thousand | 96 Thousand | 151 Thousand |
| Earnings before Tax | -62.95 Million | -58.21 Million | -75.11 Million | -116.52 Million | 438.1 Million | -61.71 Million |
| Net Income | -62.96 Million | -58.17 Million | -75.08 Million | -116.62 Million | 438.01 Million | -61.86 Million |
| Earnings Per Share Basic | -1.21 | -1.12 | -1.44 | -2.24 | 8.44 | -1.19 |
| Earnings Per Share Diluted | -1.21 | -1.12 | -1.44 | -2.24 | 8.42 | -1.19 |
| Weighted Average Shares Outstanding | 52.14 Million | 52.14 Million | 52.14 Million | 52 Million | 51.86 Million | 51.86 Million |
| Weighted Average Shares Outstanding (Diluted) | 52.14 Million | 52.14 Million | 52.14 Million | 52 Million | 52.04 Million | 51.86 Million |
| Gross Margin | 0.40 | 0.46 | 0.31 | 0.25 | 0.31 | 0.39 |
| EBIT Margin | -0.09 | -0.09 | -0.27 | -0.45 | -0.82 | -0.88 |
| Profit Margin | -0.20 | -0.24 | -0.47 | -1.13 | 6.55 | -1.02 |
| EBITDA | -27.23 Million | -22.94 Million | -44.03 Million | -51.13 Million | 473.56 Million | -52.97 Million |
| Earnings Before Tax Margin | -0.23 | -0.30 | -0.49 | -0.91 | -1.14 | -1.01 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 71.85 Million | 66.28 Million | 52.06 Million | 310.28 Million | 127.51 Million | 69.88 Million |
| Cost of Revenue | 48.78 Million | 55.29 Million | 27.51 Million | 186.27 Million | 80.49 Million | 33.79 Million |
| Gross Profit | 23.06 Million | 10.98 Million | 24.55 Million | 124.01 Million | 47.01 Million | 36.08 Million |
| Operating Expenses | 39.68 Million | 68.42 Million | 51.91 Million | 220.29 Million | 65.07 Million | 45.24 Million |
| Selling, General and Administrative Expenses | 23.31 Million | 31.56 Million | 29.09 Million | - | 26.01 Million | 27.51 Million |
| Research and Development Expenses | 21.35 Million | 36.86 Million | 22.82 Million | - | 39.06 Million | 27.4 Million |
| Other Expenses | -4.97 Million | -47.98 Million | - | - | - | - |
| Cost and Expenses | 88.47 Million | 123.71 Million | 79.43 Million | 406.56 Million | 145.57 Million | 79.04 Million |
| Operating Income | -15.67 Million | -57.43 Million | -27.36 Million | -96.28 Million | -18.06 Million | -6.53 Million |
| Interest Expense | 314 Thousand | - | - | 11.88 Million | 1.82 Million | 121 Thousand |
| Income Tax Expense | -83 Thousand | -86 Thousand | -103 Thousand | 5000.00 | 33 Thousand | -13 Thousand |
| Earnings before Tax | -15.98 Million | -8.65 Million | -25.25 Million | -62.95 Million | -9.95 Million | -6.65 Million |
| Net Income | -15.9 Million | -8.56 Million | -34.47 Million | -62.96 Million | -9.98 Million | -6.64 Million |
| Earnings Per Share Basic | -0.31 | -0.16 | -0.66 | - | -0.19 | -0.13 |
| Earnings Per Share Diluted | -0.31 | -0.16 | -0.66 | - | -0.19 | -0.13 |
| Weighted Average Shares Outstanding | 52.14 Million | 52.14 Million | 52.14 Million | 52.14 Million | 52.14 Million | 52.14 Million |
| Weighted Average Shares Outstanding (Diluted) | 52.14 Million | 52.14 Million | 52.14 Million | 52.14 Million | 52.14 Million | 52.14 Million |
| Gross Margin | 0.32 | 0.17 | 0.47 | 0.40 | 0.37 | 0.52 |
| EBIT Margin | -0.23 | -1.07 | -0.44 | - | 0.07 | -0.13 |
| Profit Margin | -0.22 | -0.13 | -0.66 | -0.20 | -0.08 | -0.10 |
| EBITDA | -16.62 Million | -71.17 Million | -22.94 Million | - | 9.01 Million | -9.16 Million |
| Earnings Before Tax Margin | -0.22 | -0.87 | -0.53 | -0.31 | -0.14 | -0.09 |
INGRS
7071
TNR
MLMLF
BIMI
MAJOR