Stillfront Group AB (publ) (SF.ST)
SEK 8.45
(-0.71%)
SEK 8.45
(-0.71%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 6.98 Billion | 7.05 Billion | 5.45 Billion | 3.99 Billion | 1.96 Billion | 1.32 Billion |
| Cost of Revenue | 3.87 Billion | -609 Million | -462 Million | -328 Million | -197 Million | -118 Million |
| Gross Profit | 3.1 Billion | 7.66 Billion | 5.91 Billion | 4.31 Billion | 2.16 Billion | 1.44 Billion |
| Operating Expenses | 739 Million | 6.82 Billion | 4.88 Billion | 3.33 Billion | 1.65 Billion | 1.1 Billion |
| Selling, General and Administrative Expenses | 3.53 Billion | 5.13 Billion | 3.01 Billion | 2.16 Billion | 1.07 Billion | 738 Million |
| Research and Development Expenses | - | 645 Million | 260 Million | 268 Million | 165 Million | 83 Million |
| Other Expenses | 930 Million | 6.82 Billion | 1.86 Billion | 1.17 Billion | 575 Million | 362 Million |
| Cost and Expenses | 13.81 Billion | 6.21 Billion | 4.42 Billion | 3 Billion | 1.45 Billion | 982 Million |
| Operating Income | 754 Million | 992 Million | 1.03 Billion | 993 Million | 517 Million | 348 Million |
| Interest Expense | 501 Million | 240 Million | 247 Million | 166 Million | 75 Million | 43 Million |
| Income Tax Expense | 143 Million | 206 Million | 197 Million | 219 Million | 113 Million | 107 Million |
| Earnings before Tax | 156 Million | 752 Million | 793 Million | 799 Million | 454 Million | 265 Million |
| Net Income | 7 Million | 559 Million | 590 Million | 580 Million | 338 Million | 156 Million |
| Earnings Per Share Basic | 0.01 | 1.16 | 1.43 | 1.59 | 1.19 | 0.60 |
| Earnings Per Share Diluted | 0.01 | 1.16 | 1.43 | 1.58 | 1.19 | 0.59 |
| Weighted Average Shares Outstanding | 512.19 Million | 483.87 Million | 412.41 Million | 364.7 Million | 283.94 Million | 261.64 Million |
| Weighted Average Shares Outstanding (Diluted) | 512.19 Million | 483.87 Million | 413.06 Million | 366.24 Million | 284.98 Million | 263.11 Million |
| Gross Margin | 0.44 | 1.09 | 1.08 | 1.08 | 1.10 | 1.09 |
| EBIT Margin | 0.22 | 0.38 | 0.37 | 0.38 | 0.34 | 0.33 |
| Profit Margin | 0.00 | 0.08 | 0.11 | 0.15 | 0.17 | 0.12 |
| EBITDA | 1.56 Billion | 2.04 Billion | 1.76 Billion | 1.25 Billion | 673 Million | 354 Million |
| Earnings Before Tax Margin | 0.11 | 0.14 | 0.19 | 0.25 | 0.26 | 0.26 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 1.59 Billion | 1.74 Billion | 1.74 Billion | 1.74 Billion | 6.98 Billion | 1.67 Billion |
| Cost of Revenue | 676 Million | 1.28 Billion | 822 Million | 1.39 Billion | 5.44 Billion | 667 Million |
| Gross Profit | 923 Million | 458 Million | 925 Million | 349 Million | 1.53 Billion | 1.01 Billion |
| Operating Expenses | 766 Million | 207 Million | 790 Million | 196 Million | 739 Million | 848 Million |
| Selling, General and Administrative Expenses | - | 863 Million | 1 Billion | 937 Million | - | 846 Million |
| Research and Development Expenses | 198 Million | 207 Million | 197 Million | 196 Million | - | 192 Million |
| Other Expenses | 766 Million | -11 Million | - | - | - | - |
| Cost and Expenses | 1.44 Billion | 1.49 Billion | 1.61 Billion | 1.58 Billion | 6.18 Billion | 1.51 Billion |
| Operating Income | 139 Million | 251 Million | 117 Million | 153 Million | 800 Million | 135 Million |
| Interest Expense | 106 Million | 121 Million | 110 Million | 184 Million | 501 Million | 114 Million |
| Income Tax Expense | 14 Million | 42 Million | 6 Million | 25 Million | 143 Million | 16 Million |
| Earnings before Tax | 32 Million | -65 Million | -3 Million | 35 Million | 156 Million | 11 Million |
| Net Income | 16 Million | -111 Million | -13 Million | 12 Million | 7 Million | -7 Million |
| Earnings Per Share Basic | 0.03 | -0.22 | -0.03 | 0.02 | - | -0.01 |
| Earnings Per Share Diluted | 0.03 | -0.22 | -0.03 | 0.02 | - | -0.01 |
| Weighted Average Shares Outstanding | 513.9 Million | 511.56 Million | 517.96 Million | 517.96 Million | 512.19 Million | 504.52 Million |
| Weighted Average Shares Outstanding (Diluted) | 513.9 Million | 511.56 Million | 517.96 Million | 517.96 Million | 512.19 Million | 504.52 Million |
| Gross Margin | 0.58 | 0.26 | 0.53 | 0.20 | 0.22 | 0.60 |
| EBIT Margin | 0.32 | 0.25 | 0.29 | 0.21 | - | 0.35 |
| Profit Margin | 0.01 | -0.06 | -0.01 | 0.01 | 0.00 | -0.00 |
| EBITDA | 516 Million | 440 Million | 505 Million | 359 Million | - | 583 Million |
| Earnings Before Tax Margin | 0.09 | 0.14 | 0.07 | 0.09 | 0.11 | 0.08 |
PANRF
UPIPF
USLM
PRUD
JYOTISTRUC
PRWYF