SEK 14.65
(-1.01%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 663.06 Million | 580.74 Million | 460.25 Million | 349.82 Million | 263.36 Million | 194.8 Million |
Cost of Revenue | 537.81 Million | 388.42 Million | 310.18 Million | 235.54 Million | 181.96 Million | 137.63 Million |
Gross Profit | 125.25 Million | 192.31 Million | 150.07 Million | 114.28 Million | 81.39 Million | 57.16 Million |
Operating Expenses | 16.11 Million | 333.83 Million | 359.9 Million | 305.79 Million | 223.05 Million | 161.68 Million |
Selling, General and Administrative Expenses | 135.79 Million | 164.18 Million | 252.76 Million | 220.22 Million | 156.3 Million | 110.79 Million |
Research and Development Expenses | 33.15 Million | 12.7 Million | 5.99 Million | 4.73 Million | 4.68 Million | 5.98 Million |
Other Expenses | 10.6 Million | 169.65 Million | 107.13 Million | 85.57 Million | 66.75 Million | 50.88 Million |
Cost and Expenses | 717.35 Million | 722.26 Million | 670.08 Million | 541.33 Million | 405.02 Million | 299.31 Million |
Operating Income | -54.29 Million | -141.52 Million | -209.82 Million | -191.51 Million | -141.66 Million | -106.97 Million |
Interest Expense | 1.71 Million | 3.87 Million | 7.22 Million | 6.64 Million | 394 Thousand | 15 Thousand |
Income Tax Expense | -2.21 Million | -1.67 Million | 202 Thousand | 303 Thousand | 300 Thousand | 134 Thousand |
Earnings before Tax | -56.83 Million | -121.63 Million | -219.39 Million | -197.12 Million | -146.26 Million | -107.84 Million |
Net Income | -54.93 Million | -119.96 Million | -219.6 Million | -197.42 Million | -146.56 Million | -107.98 Million |
Earnings Per Share Basic | -1.45 | -3.16 | -5.88 | -6.48 | -3.99 | -2.94 |
Earnings Per Share Diluted | -1.45 | -3.16 | -5.88 | -6.48 | -3.99 | -2.94 |
Weighted Average Shares Outstanding | 37.9 Million | 37.9 Million | 37.32 Million | 30.46 Million | 36.74 Million | 36.74 Million |
Weighted Average Shares Outstanding (Diluted) | 37.9 Million | 37.9 Million | 37.32 Million | 30.46 Million | 36.74 Million | 36.74 Million |
Gross Margin | 0.19 | 0.33 | 0.33 | 0.33 | 0.31 | 0.29 |
EBIT Margin | -0.06 | -0.14 | -0.43 | -0.53 | -0.52 | -0.52 |
Profit Margin | -0.08 | -0.21 | -0.48 | -0.56 | -0.56 | -0.55 |
EBITDA | -42.97 Million | -105.93 Million | -200.02 Million | -185.66 Million | -142.63 Million | -101.62 Million |
Earnings Before Tax Margin | -0.08 | -0.24 | -0.46 | -0.55 | -0.54 | -0.55 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 180.52 Million | 187.98 Million | 173.94 Million | 170.59 Million | 663.06 Million | 173.94 Million |
Cost of Revenue | 106.78 Million | 139.73 Million | 171.81 Million | 167.7 Million | 685.43 Million | 104.25 Million |
Gross Profit | 73.73 Million | 48.25 Million | 2.13 Million | 2.88 Million | -22.36 Million | 69.69 Million |
Operating Expenses | 60.61 Million | 39.35 Million | 41.72 Million | 36.54 Million | 16.11 Million | 73.26 Million |
Selling, General and Administrative Expenses | - | 32.01 Million | 31.52 Million | 25.37 Million | - | 29.16 Million |
Research and Development Expenses | - | - | - | 33.15 Million | - | - |
Other Expenses | 60.61 Million | 7.33 Million | - | - | - | - |
Cost and Expenses | 167.4 Million | 179.08 Million | 171.81 Million | 167.7 Million | 701.54 Million | 177.52 Million |
Operating Income | 13.12 Million | 8.9 Million | 2.13 Million | 2.88 Million | -38.48 Million | -3.57 Million |
Interest Expense | 1.67 Million | - | - | 2.12 Million | 1.71 Million | 1.49 Million |
Income Tax Expense | -93.27 Million | 347 Thousand | -479 Thousand | -677 Thousand | -2.21 Million | -522 Thousand |
Earnings before Tax | 11.44 Million | -20.17 Million | 1.83 Million | 1.5 Million | -56.83 Million | -5.06 Million |
Net Income | 104.72 Million | -19.8 Million | 2.33 Million | 1.79 Million | -54.93 Million | -4.51 Million |
Earnings Per Share Basic | 2.80 | -0.52 | 0.06 | 0.05 | - | -0.12 |
Earnings Per Share Diluted | 2.80 | -0.52 | 0.06 | 0.05 | - | -0.12 |
Weighted Average Shares Outstanding | 37.9 Million | 37.9 Million | 37.9 Million | 37.9 Million | 37.9 Million | 37.9 Million |
Weighted Average Shares Outstanding (Diluted) | 37.9 Million | 37.9 Million | 37.9 Million | 37.9 Million | 37.9 Million | 37.9 Million |
Gross Margin | 0.41 | 0.26 | 0.01 | 0.02 | -0.03 | 0.40 |
EBIT Margin | 0.10 | 0.09 | 0.06 | 0.05 | - | 0.06 |
Profit Margin | 0.58 | -0.11 | 0.01 | 0.01 | -0.08 | -0.03 |
EBITDA | 18.53 Million | 16.39 Million | 9.82 Million | 8.33 Million | - | 10.92 Million |
Earnings Before Tax Margin | 0.07 | 0.05 | 0.01 | 0.02 | -0.06 | -0.02 |
NTRA
4116
SC
FTHM
ZAP
KAREL