Vimian Group AB (publ) (VIMIAN.ST)
SEK 42.2
(2.93%)
SEK 42.2
(2.93%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 331.73 Million | 281.3 Million | 173.35 Million | 137.75 Million | 24.53 Million | 8.1 Million |
| Cost of Revenue | 102.3 Million | 87.31 Million | 50.5 Million | 42.23 Million | 9.09 Million | 3.5 Million |
| Gross Profit | 229.42 Million | 193.99 Million | 122.84 Million | 95.51 Million | 15.43 Million | 4.59 Million |
| Operating Expenses | 188.15 Million | 148.75 Million | 97.12 Million | 80.07 Million | 14.27 Million | 4.82 Million |
| Selling, General and Administrative Expenses | 153.91 Million | 56.92 Million | 41.87 Million | 22.47 Million | 5.44 Million | 2.43 Million |
| Research and Development Expenses | 5.67 Million | 8.35 Million | 2.41 Million | - | - | - |
| Other Expenses | 28.57 Million | 91.82 Million | 55.24 Million | 57.59 Million | 8.83 Million | 2.39 Million |
| Cost and Expenses | 290.45 Million | 236.07 Million | 147.62 Million | 122.3 Million | 23.37 Million | 8.32 Million |
| Operating Income | 41.27 Million | 39.36 Million | 21.59 Million | 74.8 Million | 1.26 Million | -1.07 Million |
| Interest Expense | 19.25 Million | 11.05 Million | 6.71 Million | 7.17 Million | 400 Thousand | 214 Thousand |
| Income Tax Expense | 8.96 Million | 8.12 Million | 5 Million | 6.26 Million | 158 Thousand | -185 Thousand |
| Earnings before Tax | 19.44 Million | 924 Thousand | 12.75 Million | 59.7 Million | -1.06 Million | -975 Thousand |
| Net Income | 9.84 Million | -7.19 Million | 6.58 Million | 52.79 Million | -1.22 Million | -790 Thousand |
| Earnings Per Share Basic | 0.02 | -0.02 | 0.02 | 2.13 | -0.00 | -0.00 |
| Earnings Per Share Diluted | 0.02 | -0.02 | 0.02 | 2.13 | -0.00 | -0.00 |
| Weighted Average Shares Outstanding | 492.02 Million | 403.11 Million | 349.95 Million | 24.82 Million | 389.13 Million | 389.13 Million |
| Weighted Average Shares Outstanding (Diluted) | 453.49 Million | 403.11 Million | 349.97 Million | 24.82 Million | 389.13 Million | 389.13 Million |
| Gross Margin | 0.69 | 0.69 | 0.71 | 0.69 | 0.63 | 0.57 |
| EBIT Margin | 0.21 | 0.24 | 0.24 | 0.59 | 0.17 | 0.10 |
| Profit Margin | 0.03 | -0.03 | 0.04 | 0.38 | -0.05 | -0.10 |
| EBITDA | 69.18 Million | 66.31 Million | 40.98 Million | 65.16 Million | 4.05 Million | -83 Thousand |
| Earnings Before Tax Margin | 0.12 | 0.14 | 0.12 | 0.54 | 0.05 | -0.13 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 87.64 Million | 90.99 Million | 91.29 Million | 331.73 Million | 82.45 Million | 79.87 Million |
| Cost of Revenue | 26.42 Million | 26.82 Million | 28.05 Million | 102.3 Million | 24.36 Million | 25.98 Million |
| Gross Profit | 61.21 Million | 64.16 Million | 63.24 Million | 229.42 Million | 58.09 Million | 53.89 Million |
| Operating Expenses | 51.12 Million | 50.94 Million | 49.87 Million | 186.11 Million | 53.35 Million | 43.98 Million |
| Selling, General and Administrative Expenses | - | 41.2 Million | 42.44 Million | - | 48.47 Million | 35.54 Million |
| Research and Development Expenses | - | - | - | - | 5.67 Million | - |
| Other Expenses | 51.12 Million | 9.73 Million | - | - | - | - |
| Cost and Expenses | 77.55 Million | 77.76 Million | 77.93 Million | 288.41 Million | 77.71 Million | 69.96 Million |
| Operating Income | 10.09 Million | 13.22 Million | 13.36 Million | 41.27 Million | 2.69 Million | 9.91 Million |
| Interest Expense | - | - | - | 19.25 Million | - | - |
| Income Tax Expense | 2.68 Million | 2.65 Million | 1.8 Million | 8.96 Million | -544 Thousand | 2.21 Million |
| Earnings before Tax | 743 Thousand | 7.72 Million | 5.46 Million | 19.44 Million | -6.35 Million | 9.8 Million |
| Net Income | -2.12 Million | 4.87 Million | 3.5 Million | 9.84 Million | -5.99 Million | 7.43 Million |
| Earnings Per Share Basic | -0.00 | 0.11 | 0.01 | - | -0.02 | 0.02 |
| Earnings Per Share Diluted | -0.00 | 0.11 | 0.01 | - | -0.01 | 0.02 |
| Weighted Average Shares Outstanding | 522.41 Million | 510.93 Million | 457.11 Million | 468.35 Million | 303.58 Million | 472.09 Million |
| Weighted Average Shares Outstanding (Diluted) | 522.71 Million | 510.99 Million | 457.11 Million | 468.35 Million | 457.11 Million | 472.09 Million |
| Gross Margin | 0.70 | 0.71 | 0.69 | 0.69 | 0.70 | 0.67 |
| EBIT Margin | 0.21 | 0.24 | 0.24 | - | 0.10 | 0.23 |
| Profit Margin | -0.02 | 0.05 | 0.04 | 0.03 | -0.07 | 0.09 |
| EBITDA | 18.41 Million | 21.62 Million | 21.55 Million | - | 8.53 Million | 18.19 Million |
| Earnings Before Tax Margin | 0.12 | 0.15 | 0.15 | 0.12 | 0.03 | 0.12 |
E
6548
TEL2-B
INTZ
085620
NDBKF