Promimic AB (publ) (PRO.ST)
SEK 25.8
(-1.15%)
SEK 25.8
(-1.15%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 37.07 Million | 16.21 Million | 8.06 Million | 5.57 Million | 5.74 Million | 3.89 Million |
| Cost of Revenue | -1.44 Million | -411 Thousand | 457 Thousand | 426 Thousand | 78 Thousand | 19.14 Million |
| Gross Profit | 38.51 Million | 16.62 Million | 7.61 Million | 5.14 Million | 5.66 Million | -15.24 Million |
| Operating Expenses | 48.55 Million | 32.99 Million | 23.22 Million | 19.35 Million | 16.8 Million | 1.00 |
| Selling, General and Administrative Expenses | 44.49 Million | 29.32 Million | 5.97 Million | 8.3 Million | 8.34 Million | - |
| Research and Development Expenses | 1.14 Million | 801 Thousand | 791 Thousand | 753 Thousand | - | - |
| Other Expenses | 2.91 Million | 32.99 Million | 17.24 Million | 11.04 Million | 8.45 Million | 1.00 |
| Cost and Expenses | 46.18 Million | 32.58 Million | 23.68 Million | 19.77 Million | 16.87 Million | 19.14 Million |
| Operating Income | -9.11 Million | -16.37 Million | -15.61 Million | -14.2 Million | -11.13 Million | -15.24 Million |
| Interest Expense | 92 Thousand | 166 Thousand | 150 Thousand | 481 Thousand | 319 Thousand | 330.6 Thousand |
| Income Tax Expense | 1.4 Million | 499 Thousand | 137 Thousand | 481 Thousand | 319 Thousand | -3.00 |
| Earnings before Tax | -7.81 Million | -15.38 Million | -15.05 Million | -13.7 Million | -11.29 Million | -14.98 Million |
| Net Income | -9.22 Million | -15.88 Million | -15.18 Million | -14.18 Million | -11.61 Million | -14.98 Million |
| Earnings Per Share Basic | -0.50 | -1.01 | -1.23 | -1.27 | -0.67 | -0.86 |
| Earnings Per Share Diluted | -0.50 | -1.01 | -1.23 | -1.27 | -0.67 | -0.86 |
| Weighted Average Shares Outstanding | 18.48 Million | 15.8 Million | 12.38 Million | 11.13 Million | 17.38 Million | 17.38 Million |
| Weighted Average Shares Outstanding (Diluted) | 18.48 Million | 15.8 Million | 12.38 Million | 11.13 Million | 17.38 Million | 17.38 Million |
| Gross Margin | 1.04 | 1.03 | 0.94 | 0.92 | 0.99 | -3.91 |
| EBIT Margin | -0.10 | -0.73 | -1.62 | -2.07 | -1.64 | -3.40 |
| Profit Margin | -0.25 | -0.98 | -1.88 | -2.55 | -2.02 | -3.84 |
| EBITDA | -3.68 Million | -12.67 Million | -13.85 Million | -12.26 Million | -9.42 Million | -12.67 Million |
| Earnings Before Tax Margin | -0.25 | -1.01 | -1.94 | -2.55 | -1.94 | -3.91 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 12.01 Million | 8.65 Million | 10.21 Million | 37.07 Million | 10.03 Million | 10.63 Million |
| Cost of Revenue | 14.22 Million | -505 Thousand | 14.18 Million | 46.24 Million | -369 Thousand | -359 Thousand |
| Gross Profit | -2.2 Million | 9.16 Million | -3.97 Million | -9.17 Million | 10.4 Million | 10.98 Million |
| Operating Expenses | 14.85 Million | 12.98 Million | 15.01 Million | 48.55 Million | 11.35 Million | 12.4 Million |
| Selling, General and Administrative Expenses | 13.49 Million | 11.56 Million | 13.33 Million | - | 10.46 Million | 10.86 Million |
| Research and Development Expenses | - | - | 1.14 Million | - | - | - |
| Other Expenses | 14.85 Million | - | - | - | - | - |
| Cost and Expenses | 14.22 Million | 12.48 Million | 14.18 Million | 46.24 Million | 10.98 Million | 12.05 Million |
| Operating Income | -2.2 Million | -3.76 Million | -3.97 Million | -9.17 Million | -947 Thousand | -1.42 Million |
| Interest Expense | 5000.00 | 3000.00 | 17 Thousand | 92 Thousand | - | 18 Thousand |
| Income Tax Expense | 420 Thousand | 321 Thousand | 386 Thousand | 1.4 Million | 403 Thousand | 328 Thousand |
| Earnings before Tax | -2.1 Million | -3.18 Million | -3.11 Million | -7.81 Million | -514 Thousand | -1.12 Million |
| Net Income | -2.52 Million | -3.5 Million | -3.5 Million | -9.22 Million | -918 Thousand | -1.45 Million |
| Earnings Per Share Basic | -0.14 | -0.19 | -0.19 | - | -0.05 | -0.08 |
| Earnings Per Share Diluted | -0.14 | -0.19 | -0.19 | - | -0.05 | -0.08 |
| Weighted Average Shares Outstanding | 18.65 Million | 18.42 Million | 18.53 Million | 18.48 Million | 18.42 Million | 18.42 Million |
| Weighted Average Shares Outstanding (Diluted) | 18.65 Million | 18.89 Million | 18.53 Million | 18.48 Million | 18.42 Million | 18.42 Million |
| Gross Margin | -0.18 | 1.06 | -0.39 | -0.25 | 1.04 | 1.03 |
| EBIT Margin | -0.08 | -0.23 | -0.26 | - | 0.00 | -0.02 |
| Profit Margin | -0.21 | -0.40 | -0.34 | -0.25 | -0.09 | -0.14 |
| EBITDA | -923 Thousand | -1.95 Million | -2.67 Million | - | 11 Thousand | -160 Thousand |
| Earnings Before Tax Margin | -0.18 | -0.43 | -0.39 | -0.25 | -0.09 | -0.13 |
ZOM
BROS
ATEYY
000536
CKEFF
0QQO