Seafire AB (publ) (SEAF.ST)
SEK 5.52
(5.75%)
SEK 5.52
(5.75%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1 Billion | 898.1 Million | 421.33 Million | 221.24 Million | 163.92 Million | 50.65 Million |
| Cost of Revenue | 1.02 Billion | 703.8 Million | 313.65 Million | 163.64 Million | 115.42 Million | 49.38 Million |
| Gross Profit | -26 Million | 194.3 Million | 107.67 Million | 57.6 Million | 48.5 Million | 1.27 Million |
| Operating Expenses | 204 Million | 156.8 Million | 97.63 Million | 42.77 Million | 51.32 Million | 8.48 Million |
| Selling, General and Administrative Expenses | 204 Million | 109.2 Million | 47.76 Million | 20.87 Million | 21.3 Million | 7.27 Million |
| Research and Development Expenses | - | 800 Thousand | 566 Thousand | 296 Thousand | 112 Thousand | 195 Thousand |
| Other Expenses | - | 47.6 Million | 49.87 Million | 21.9 Million | 30.01 Million | 95 Thousand |
| Cost and Expenses | 1.02 Billion | 860.6 Million | 411.29 Million | 206.42 Million | 166.74 Million | 57.86 Million |
| Operating Income | 13 Million | 73.9 Million | 23.64 Million | 21.41 Million | -834 Thousand | -6.29 Million |
| Interest Expense | 62 Million | 58.6 Million | 31.01 Million | 15.16 Million | 12.94 Million | 1.21 Million |
| Income Tax Expense | 4 Million | 14 Million | 389 Thousand | 489 Thousand | 517 Thousand | 263 Thousand |
| Earnings before Tax | -46 Million | 20.4 Million | -13.03 Million | 11 Thousand | -13.77 Million | -7.49 Million |
| Net Income | -73 Million | 6.4 Million | -13.42 Million | -478 Thousand | -14.29 Million | -7.76 Million |
| Earnings Per Share Basic | -1.70 | 0.21 | -0.95 | -0.05 | -1.54 | -1.35 |
| Earnings Per Share Diluted | -1.70 | 0.21 | -0.95 | -0.05 | -1.54 | -1.35 |
| Weighted Average Shares Outstanding | 42.82 Million | 30.8 Million | 14.17 Million | 9.69 Million | 9.29 Million | 5.76 Million |
| Weighted Average Shares Outstanding (Diluted) | 42.82 Million | 30.8 Million | 14.17 Million | 9.69 Million | 9.29 Million | 5.76 Million |
| Gross Margin | -0.03 | 0.22 | 0.26 | 0.26 | 0.30 | 0.03 |
| EBIT Margin | 0.11 | 0.14 | 0.09 | 0.10 | 0.11 | -0.11 |
| Profit Margin | -0.07 | 0.01 | -0.03 | -0.00 | -0.09 | -0.15 |
| EBITDA | 113 Million | 129 Million | 37.73 Million | 23.14 Million | 15.44 Million | -5.25 Million |
| Earnings Before Tax Margin | 0.01 | 0.08 | 0.06 | 0.10 | -0.01 | -0.12 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 264 Million | 219 Million | 227 Million | 1 Billion | 233 Million | 286 Million |
| Cost of Revenue | 288 Million | 223 Million | 266 Million | 1.02 Billion | 176 Million | 221 Million |
| Gross Profit | -24 Million | -4 Million | -39 Million | -26 Million | 57 Million | 65 Million |
| Operating Expenses | 86 Million | 46 Million | 73 Million | 241 Million | 61 Million | 53 Million |
| Selling, General and Administrative Expenses | - | 91 Million | 99 Million | - | 82 Million | 39 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 10 Million | 3 Million | 16 Million | 34 Million | 13 Million | 2 Million |
| Cost and Expenses | 288 Million | 223 Million | 266 Million | 1.02 Billion | 237 Million | 274 Million |
| Operating Income | -24 Million | -4 Million | -39 Million | -26 Million | 9 Million | 14 Million |
| Interest Expense | 10 Million | 6 Million | 2 Million | 62 Million | 15 Million | 8 Million |
| Income Tax Expense | 3 Million | -1 Million | -1 Million | 4 Million | 7 Million | -1 Million |
| Earnings before Tax | -25 Million | -6 Million | -29 Million | -46 Million | -2 Million | 8 Million |
| Net Income | -28 Million | -5 Million | -28 Million | -73 Million | -9 Million | -14 Million |
| Earnings Per Share Basic | -0.65 | -0.12 | -0.65 | - | -0.21 | -0.33 |
| Earnings Per Share Diluted | -0.65 | -0.12 | -0.65 | - | -0.21 | -0.33 |
| Weighted Average Shares Outstanding | 42.84 Million | 42.84 Million | 42.84 Million | 42.82 Million | 42.84 Million | 42.84 Million |
| Weighted Average Shares Outstanding (Diluted) | 42.84 Million | 42.84 Million | 42.84 Million | 42.82 Million | 42.84 Million | 42.84 Million |
| Gross Margin | -0.09 | -0.02 | -0.17 | -0.03 | 0.24 | 0.23 |
| EBIT Margin | 0.09 | 0.04 | 0.02 | - | 0.17 | 0.10 |
| Profit Margin | -0.11 | -0.02 | -0.12 | -0.07 | -0.04 | -0.05 |
| EBITDA | 24 Million | 9 Million | 4 Million | - | 39 Million | 30 Million |
| Earnings Before Tax Margin | -0.09 | -0.02 | -0.17 | -0.03 | 0.04 | 0.05 |
000758
CTTMF
0QQI
7202
CDMO
FNMAI