Stockwik Förvaltning AB (publ) (STWK.ST)
SEK 23.3
(3.53%)
SEK 23.3
(3.53%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 818.3 Million | 764.6 Million | 584.5 Million | 438.8 Million | 346.1 Million | 126.8 Million |
| Cost of Revenue | 795.7 Million | 615.4 Million | 464.3 Million | 364.9 Million | 284.9 Million | 105.2 Million |
| Gross Profit | 22.6 Million | 149.2 Million | 120.2 Million | 73.9 Million | 61.2 Million | 21.6 Million |
| Operating Expenses | -1.2 Million | 114.8 Million | 90.8 Million | 64.8 Million | 50 Million | 21 Million |
| Selling, General and Administrative Expenses | -1.2 Million | -1 Million | 59.9 Million | 42.9 Million | 32.2 Million | 16.8 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 114.8 Million | 30.9 Million | 21.9 Million | 17.8 Million | 4.2 Million |
| Cost and Expenses | 794.5 Million | 730.2 Million | 555.1 Million | 429.7 Million | 334.9 Million | 126.2 Million |
| Operating Income | 23.8 Million | 39.2 Million | 30.6 Million | 4.6 Million | 12.3 Million | 600 Thousand |
| Interest Expense | 63.7 Million | 36.7 Million | 28.8 Million | 20.8 Million | 14 Million | - |
| Income Tax Expense | 13.2 Million | -3.1 Million | 9.5 Million | -14.3 Million | -29.1 Million | -20 Million |
| Earnings before Tax | -24 Million | 700 Thousand | 600 Thousand | -15.2 Million | -1.6 Million | -2.8 Million |
| Net Income | -37.2 Million | 3.8 Million | -8.9 Million | -900 Thousand | 27.6 Million | 17.2 Million |
| Earnings Per Share Basic | -5.89 | 0.62 | -1.56 | -0.20 | 6.46 | 3.85 |
| Earnings Per Share Diluted | -5.89 | 0.61 | -1.56 | -0.20 | 6.30 | 3.71 |
| Weighted Average Shares Outstanding | 6.31 Million | 6.16 Million | 5.72 Million | 4.58 Million | 4.27 Million | 4.46 Million |
| Weighted Average Shares Outstanding (Diluted) | 6.31 Million | 6.18 Million | 5.72 Million | 4.58 Million | 4.38 Million | 4.63 Million |
| Gross Margin | 0.03 | 0.20 | 0.21 | 0.17 | 0.18 | 0.17 |
| EBIT Margin | 0.10 | 0.10 | 0.11 | 0.07 | 0.09 | 0.04 |
| Profit Margin | -0.05 | 0.00 | -0.02 | -0.00 | 0.08 | 0.14 |
| EBITDA | 77.9 Million | 93.1 Million | 73.1 Million | 37.2 Million | 31 Million | 5.2 Million |
| Earnings Before Tax Margin | 0.03 | 0.05 | 0.05 | 0.01 | 0.04 | 0.00 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 213.6 Million | 200.8 Million | 242.6 Million | 818.3 Million | 173.3 Million | 210.8 Million |
| Cost of Revenue | 175.3 Million | 194.9 Million | 229 Million | 795.7 Million | 138.9 Million | 174.4 Million |
| Gross Profit | 38.3 Million | 5.9 Million | 13.6 Million | 22.6 Million | 34.4 Million | 36.4 Million |
| Operating Expenses | 35.8 Million | 32.2 Million | 38.6 Million | -1.2 Million | 27.2 Million | 36.6 Million |
| Selling, General and Administrative Expenses | 200 Thousand | 112.5 Million | 119.2 Million | - | 89.2 Million | 114.1 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 1.5 Million | - | - | - | - | 2.3 Million |
| Cost and Expenses | 211.1 Million | 194.9 Million | 229 Million | 794.5 Million | 166.1 Million | 211 Million |
| Operating Income | 4.1 Million | 5.9 Million | 13.6 Million | 23.8 Million | 7.3 Million | 2.1 Million |
| Interest Expense | 13.5 Million | 13.5 Million | 100 Thousand | 49.9 Million | 14.5 Million | 19.1 Million |
| Income Tax Expense | 400 Thousand | -500 Thousand | 19.3 Million | 13.2 Million | -700 Thousand | -4 Million |
| Earnings before Tax | -9 Million | -3.7 Million | 5.3 Million | -24.1 Million | -7.3 Million | -17 Million |
| Net Income | -8.6 Million | -3.2 Million | -14 Million | -37.2 Million | -6.6 Million | -13 Million |
| Earnings Per Share Basic | -1.36 | -0.51 | -2.22 | - | -1.05 | -2.06 |
| Earnings Per Share Diluted | -1.36 | -0.51 | -2.22 | - | -1.05 | -2.06 |
| Weighted Average Shares Outstanding | 6.31 Million | 6.31 Million | 6.31 Million | 6.31 Million | 6.31 Million | 6.31 Million |
| Weighted Average Shares Outstanding (Diluted) | 6.31 Million | 6.31 Million | 6.31 Million | 6.31 Million | 6.31 Million | 6.31 Million |
| Gross Margin | 0.18 | 0.03 | 0.06 | 0.03 | 0.20 | 0.17 |
| EBIT Margin | 0.08 | 0.09 | 0.11 | - | 0.12 | 0.07 |
| Profit Margin | -0.04 | -0.02 | -0.06 | -0.05 | -0.04 | -0.06 |
| EBITDA | 17.1 Million | 18.7 Million | 27.7 Million | - | 20 Million | 15.3 Million |
| Earnings Before Tax Margin | 0.02 | 0.03 | 0.06 | 0.03 | 0.04 | 0.01 |
BRM
688015
MYTEF
OBS
TNDT
WRK