W5 Solutions AB (publ) (W5.ST)
SEK 41.45
(3.75%)
SEK 41.45
(3.75%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 393.88 Million | 168.33 Million | 133.74 Million | 113.99 Million | 75.09 Million | 12.51 Million |
| Cost of Revenue | 389.72 Million | 71.49 Million | 55.37 Million | 60.01 Million | 81.5 Million | 4.08 Million |
| Gross Profit | 4.15 Million | 96.84 Million | 78.36 Million | 53.97 Million | -6.41 Million | 8.42 Million |
| Operating Expenses | 226.27 Million | 79.28 Million | 62.74 Million | 44.29 Million | 35.63 Million | 8.33 Million |
| Selling, General and Administrative Expenses | 175.68 Million | 74.05 Million | 21.81 Million | 14.22 Million | 34.96 Million | 8.34 Million |
| Research and Development Expenses | 9.39 Million | 3.57 Million | 2.19 Million | 363.05 Thousand | - | - |
| Other Expenses | - | 79.28 Million | 40.92 Million | 30.07 Million | - | - |
| Cost and Expenses | 389.72 Million | 150.78 Million | 118.11 Million | 104.31 Million | 81.5 Million | 12.41 Million |
| Operating Income | 4.77 Million | 17.55 Million | 15.62 Million | 9.67 Million | -6.41 Million | 92.96 Thousand |
| Interest Expense | 2.18 Million | 587.92 Thousand | 584.71 Thousand | 604.67 Thousand | 1.15 Million | - |
| Income Tax Expense | 4.37 Million | 3.23 Million | 1.86 Million | 1.53 Million | -2.02 Million | 40.93 Thousand |
| Earnings before Tax | 3.33 Million | 16.93 Million | 15.27 Million | 6.85 Million | -7.43 Million | 92.32 Thousand |
| Net Income | -1.03 Million | 13.7 Million | 13.4 Million | 5.32 Million | -5.41 Million | 51.39 Thousand |
| Earnings Per Share Basic | -0.08 | 1.13 | 1.33 | 0.47 | -0.47 | 0.01 |
| Earnings Per Share Diluted | -0.08 | 1.13 | 1.33 | 0.47 | -0.47 | 0.01 |
| Weighted Average Shares Outstanding | 13.75 Million | 12.13 Million | 10.05 Million | 11.4 Million | 11.4 Million | 11.4 Million |
| Weighted Average Shares Outstanding (Diluted) | 13.75 Million | 12.13 Million | 10.05 Million | 11.4 Million | 11.4 Million | 11.4 Million |
| Gross Margin | 0.01 | 0.58 | 0.59 | 0.47 | -0.09 | 0.67 |
| EBIT Margin | 0.14 | 0.15 | 0.14 | 0.09 | -0.07 | -0.00 |
| Profit Margin | -0.00 | 0.08 | 0.10 | 0.05 | -0.07 | 0.00 |
| EBITDA | 56.74 Million | 24.51 Million | 16.05 Million | 9.91 Million | -5.26 Million | - |
| Earnings Before Tax Margin | 0.01 | 0.10 | 0.12 | 0.08 | -0.09 | 0.01 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 66.81 Million | 97.74 Million | 94.96 Million | 128.16 Million | 393.88 Million | 75.83 Million |
| Cost of Revenue | 86.41 Million | 111.22 Million | 103.58 Million | 135.3 Million | 389.72 Million | 27.68 Million |
| Gross Profit | -19.59 Million | -13.48 Million | -8.62 Million | -7.13 Million | 4.15 Million | 48.15 Million |
| Operating Expenses | - | 74.3 Million | 63.82 Million | 79.53 Million | 226.27 Million | 52.51 Million |
| Selling, General and Administrative Expenses | - | 62.48 Million | 51.95 Million | 60.63 Million | - | 39.56 Million |
| Research and Development Expenses | - | - | - | 9.39 Million | - | - |
| Other Expenses | - | 74.3 Million | - | - | - | - |
| Cost and Expenses | 86.41 Million | 111.22 Million | 103.58 Million | 135.3 Million | 389.72 Million | 80.19 Million |
| Operating Income | -19.59 Million | -13.48 Million | -8.62 Million | -7.13 Million | 4.15 Million | -4.36 Million |
| Interest Expense | 1.65 Million | 1.12 Million | 3.19 Million | 1.37 Million | 2.18 Million | 391 Thousand |
| Income Tax Expense | -2.09 Million | -3.1 Million | 874 Thousand | -252 Thousand | 4.37 Million | -136 Thousand |
| Earnings before Tax | -16.84 Million | -13.71 Million | -10.93 Million | -8.21 Million | 3.36 Million | -4.69 Million |
| Net Income | -14.74 Million | -10.61 Million | -11.8 Million | -7.94 Million | -1.03 Million | -4.55 Million |
| Earnings Per Share Basic | -0.97 | -0.70 | -0.79 | -0.54 | - | -0.33 |
| Earnings Per Share Diluted | -0.97 | -0.70 | -0.79 | -0.54 | - | -0.33 |
| Weighted Average Shares Outstanding | 15.14 Million | 15.14 Million | 14.93 Million | 14.77 Million | 13.75 Million | 13.62 Million |
| Weighted Average Shares Outstanding (Diluted) | 15.14 Million | 15.14 Million | 14.93 Million | 14.77 Million | 13.75 Million | 13.62 Million |
| Gross Margin | -0.29 | -0.14 | -0.09 | -0.06 | 0.01 | 0.63 |
| EBIT Margin | -0.04 | -0.01 | 0.04 | 0.09 | - | 0.11 |
| Profit Margin | -0.22 | -0.11 | -0.12 | -0.06 | -0.00 | -0.06 |
| EBITDA | -2.55 Million | -950 Thousand | 3.86 Million | 11.6 Million | - | 8.1 Million |
| Earnings Before Tax Margin | -0.29 | -0.14 | -0.09 | -0.06 | 0.01 | -0.06 |
NNG
WHY
MARBLE
DEG
BINV
ICUCW