Raketech Group Holding PLC (RAKE.ST)
SEK 4.36
(-0.68%)
SEK 4.36
(-0.68%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 77.68 Million | 559.9 Million | 390.78 Million | 308.43 Million | 253.13 Million | 262.33 Million |
| Cost of Revenue | 632.87 Million | 344.53 Million | 235.53 Million | 197.07 Million | 140.99 Million | 89.12 Million |
| Gross Profit | -555.19 Million | 215.37 Million | 155.24 Million | 111.36 Million | 112.13 Million | 173.2 Million |
| Operating Expenses | 23.29 Million | 83.96 Million | 60.3 Million | 41.84 Million | 47.73 Million | 42.86 Million |
| Selling, General and Administrative Expenses | 410.85 Thousand | 83.96 Million | 60.3 Million | 41.84 Million | 40.31 Million | 42.86 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 22.88 Million | 20.4 Million | 14.15 Million | 12.38 Million | 11.99 Million | 8.18 Million |
| Cost and Expenses | 66.02 Million | 428.5 Million | 295.83 Million | 238.92 Million | 188.72 Million | 131.99 Million |
| Operating Income | 11.66 Million | 131.4 Million | 94.94 Million | 69.51 Million | 64.4 Million | 130.33 Million |
| Interest Expense | 1.44 Million | 25.52 Million | 16.24 Million | 9.76 Million | 10.14 Million | 65.7 Million |
| Income Tax Expense | 867.88 Thousand | 17.85 Million | 5.15 Million | 4.81 Million | 2.71 Million | 2.45 Million |
| Earnings before Tax | 7.47 Million | 106.48 Million | 77.52 Million | 63.52 Million | 78.42 Million | 49.19 Million |
| Net Income | 6.6 Million | 88.63 Million | 72.37 Million | 58.94 Million | 76.63 Million | 48.31 Million |
| Earnings Per Share Basic | 0.13 | 2.12 | 1.87 | 1.58 | 2.03 | 1.55 |
| Earnings Per Share Diluted | 0.13 | 2.03 | 1.81 | 1.53 | 2.00 | 1.53 |
| Weighted Average Shares Outstanding | 50.83 Million | 41.76 Million | 38.73 Million | 37.41 Million | 37.66 Million | 31.14 Million |
| Weighted Average Shares Outstanding (Diluted) | 50 Million | 43.56 Million | 40.02 Million | 38.56 Million | 38.28 Million | 31.5 Million |
| Gross Margin | -7.15 | 0.38 | 0.40 | 0.36 | 0.44 | 0.66 |
| EBIT Margin | 0.30 | 0.38 | 0.42 | 0.41 | 0.44 | 0.56 |
| Profit Margin | 0.09 | 0.16 | 0.19 | 0.19 | 0.30 | 0.18 |
| EBITDA | 23.02 Million | 18.7 Million | 14.87 Million | 12.39 Million | 12.87 Million | 12.89 Million |
| Earnings Before Tax Margin | 0.15 | 0.23 | 0.24 | 0.23 | 0.25 | 0.50 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 195.13 Million | 213.96 Million | 77.68 Million | 261.47 Million | 252.92 Million | 201.98 Million |
| Cost of Revenue | 145.62 Million | 163.09 Million | 32.75 Million | 196.22 Million | 192.92 Million | 140.74 Million |
| Gross Profit | 49.51 Million | 50.87 Million | 44.92 Million | 65.24 Million | 59.99 Million | 61.24 Million |
| Operating Expenses | 31.14 Million | 36.63 Million | 33.59 Million | 33.65 Million | 34.03 Million | 33 Million |
| Selling, General and Administrative Expenses | 31.14 Million | 36.63 Million | - | 33.65 Million | 34.03 Million | 33 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 15.92 Million | - | 405.12 Thousand | 128.00 | - | 405 Thousand |
| Cost and Expenses | 176.76 Million | 199.73 Million | 66.35 Million | 229.87 Million | 226.96 Million | 173.75 Million |
| Operating Income | 18.37 Million | 14.23 Million | 11.66 Million | 31.59 Million | 25.95 Million | 28.23 Million |
| Interest Expense | 8.96 Million | 9.64 Million | 1.44 Million | 15.22 Million | 12.78 Million | 11.05 Million |
| Income Tax Expense | 2.43 Million | 2.62 Million | 867.88 Thousand | 2.9 Million | 3.24 Million | 1.52 Million |
| Earnings before Tax | -111.16 Million | 4.59 Million | 7.47 Million | 16.36 Million | 13.17 Million | 21.82 Million |
| Net Income | -113.6 Million | 1.96 Million | 6.6 Million | 13.46 Million | 9.92 Million | 20.29 Million |
| Earnings Per Share Basic | -2.66 | 0.05 | - | 0.32 | 0.23 | 0.48 |
| Earnings Per Share Diluted | -2.66 | 0.04 | - | 0.26 | 0.19 | 0.41 |
| Weighted Average Shares Outstanding | 42.71 Million | 42.71 Million | 50.83 Million | 42.71 Million | 42.31 Million | 42.31 Million |
| Weighted Average Shares Outstanding (Diluted) | 42.71 Million | 50.27 Million | 50 Million | 51.68 Million | 51.26 Million | 49.82 Million |
| Gross Margin | 0.25 | 0.24 | 0.58 | 0.25 | 0.24 | 0.30 |
| EBIT Margin | 0.26 | 0.23 | - | 0.26 | 0.26 | 0.31 |
| Profit Margin | -0.58 | 0.01 | 0.09 | 0.05 | 0.04 | 0.10 |
| EBITDA | 50.28 Million | 48.26 Million | - | 68.88 Million | 65.98 Million | 62.89 Million |
| Earnings Before Tax Margin | 0.09 | 0.07 | 0.15 | 0.12 | 0.10 | 0.14 |
OCAXW
003720
ANAS
7353
WCMK
TAEE3