Sedana Medical AB (publ) (SEDANA.ST)
SEK 16.0
(0.38%)
SEK 16.0
(0.38%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 153.86 Million | 122.86 Million | 159.15 Million | 141.77 Million | 71.64 Million | 57.89 Million |
| Cost of Revenue | 44.88 Million | 36.79 Million | 52.44 Million | 52.86 Million | 19.23 Million | 14.99 Million |
| Gross Profit | 108.98 Million | 86.07 Million | 106.7 Million | 88.9 Million | 52.41 Million | 42.89 Million |
| Operating Expenses | 174.52 Million | 190 Million | 167.9 Million | 110.44 Million | 69.13 Million | 51.43 Million |
| Selling, General and Administrative Expenses | 154.74 Million | 169.94 Million | 148.3 Million | 102.41 Million | 27.12 Million | 21.65 Million |
| Research and Development Expenses | 20.8 Million | 19.94 Million | 19.7 Million | 7.85 Million | 7.34 Million | 362 Thousand |
| Other Expenses | -1.02 Million | 122 Thousand | -110 Thousand | 166 Thousand | 42.01 Million | 29.78 Million |
| Cost and Expenses | 219.41 Million | 226.79 Million | 220.34 Million | 163.31 Million | 88.37 Million | 66.43 Million |
| Operating Income | -65.54 Million | -103.93 Million | -61.19 Million | -21.54 Million | -16.72 Million | -8.23 Million |
| Interest Expense | 215 Thousand | 255 Thousand | 243 Thousand | 189 Thousand | 7000.00 | 4100.00 |
| Income Tax Expense | 593 Thousand | 574 Thousand | 595 Thousand | 3.03 Million | -585.7 Thousand | 349.4 Thousand |
| Earnings before Tax | -59.01 Million | -72.93 Million | -57.37 Million | -24.1 Million | -16.94 Million | -6.51 Million |
| Net Income | -59.61 Million | -73.5 Million | -57.96 Million | -27.13 Million | -16.35 Million | -6.86 Million |
| Earnings Per Share Basic | -0.60 | -0.74 | -0.62 | -0.30 | -0.20 | -0.09 |
| Earnings Per Share Diluted | -0.60 | -0.74 | -0.62 | -0.30 | -0.20 | -0.09 |
| Weighted Average Shares Outstanding | 99.33 Million | 99.33 Million | 92.77 Million | 91.56 Million | 83.78 Million | 76.62 Million |
| Weighted Average Shares Outstanding (Diluted) | 99.33 Million | 99.33 Million | 92.77 Million | 91.56 Million | 83.78 Million | 76.62 Million |
| Gross Margin | 0.71 | 0.70 | 0.67 | 0.63 | 0.73 | 0.74 |
| EBIT Margin | -0.34 | -0.40 | -0.28 | -0.07 | -0.16 | -0.01 |
| Profit Margin | -0.39 | -0.60 | -0.36 | -0.19 | -0.23 | -0.12 |
| EBITDA | -51.67 Million | -64.87 Million | -49.1 Million | -17.22 Million | -13.07 Million | -2.87 Million |
| Earnings Before Tax Margin | -0.43 | -0.85 | -0.38 | -0.15 | -0.23 | -0.14 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 39.72 Million | 41.05 Million | 48.8 Million | 44.54 Million | 153.86 Million | 34.25 Million |
| Cost of Revenue | 11.45 Million | 12.1 Million | 14 Million | 13.58 Million | 44.88 Million | 10.31 Million |
| Gross Profit | 28.26 Million | 28.95 Million | 34.8 Million | 30.96 Million | 108.98 Million | 23.93 Million |
| Operating Expenses | 42.57 Million | 45.82 Million | 55.4 Million | 44.42 Million | 175.54 Million | 42.02 Million |
| Selling, General and Administrative Expenses | 37.27 Million | 41.07 Million | 38.32 Million | 38.74 Million | - | 36.21 Million |
| Research and Development Expenses | 5.47 Million | 4.74 Million | 5.27 Million | 5.67 Million | - | 5.06 Million |
| Other Expenses | -181 Thousand | 2.18 Million | -55.4 Million | - | - | - |
| Cost and Expenses | 54.02 Million | 57.92 Million | 69.4 Million | 58.01 Million | 220.43 Million | 52.34 Million |
| Operating Income | -14.3 Million | -16.87 Million | -20.6 Million | -13.46 Million | -66.56 Million | -18.09 Million |
| Interest Expense | 8.17 Million | - | - | -2.16 Million | 215 Thousand | 142 Thousand |
| Income Tax Expense | 137 Thousand | 234 Thousand | 161 Thousand | 184 Thousand | 593 Thousand | 103 Thousand |
| Earnings before Tax | -22.47 Million | -16.97 Million | 20.81 Million | -37.88 Million | -59.01 Million | -6.73 Million |
| Net Income | -22.61 Million | -17.21 Million | 20.65 Million | -38.07 Million | -59.61 Million | -6.84 Million |
| Earnings Per Share Basic | -0.23 | -0.17 | 0.21 | -0.38 | - | -0.07 |
| Earnings Per Share Diluted | -0.23 | -0.17 | 0.21 | -0.38 | - | -0.07 |
| Weighted Average Shares Outstanding | 99.33 Million | 99.33 Million | 99.33 Million | 99.33 Million | 99.33 Million | 99.33 Million |
| Weighted Average Shares Outstanding (Diluted) | 99.33 Million | 99.33 Million | 99.33 Million | 99.33 Million | 99.33 Million | 99.33 Million |
| Gross Margin | 0.71 | 0.71 | 0.71 | 0.70 | 0.71 | 0.70 |
| EBIT Margin | -0.23 | -0.29 | -0.02 | -0.17 | - | -0.03 |
| Profit Margin | -0.57 | -0.42 | 0.42 | -0.85 | -0.39 | -0.20 |
| EBITDA | -9 Million | -11.72 Million | -963 Thousand | -7.66 Million | - | -1.05 Million |
| Earnings Before Tax Margin | -0.36 | -0.41 | -0.42 | -0.30 | -0.43 | -0.53 |
4591
4924
HTJ
BPCL
1527
HUMAW