Beyond Frames Entertainment AB (publ) (8WP.F)
EUR 0.81
(-0.49%)
EUR 0.81
(-0.49%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 136.93 Million | 24.81 Million | 23.74 Million | 12.59 Million | 3.52 Million | 1.51 Million |
| Cost of Revenue | 84.57 Million | 8.42 Million | 7.88 Million | 71 Thousand | -4.03 Million | -2.29 Million |
| Gross Profit | 52.35 Million | 16.39 Million | 15.85 Million | 12.52 Million | 7.55 Million | 3.81 Million |
| Operating Expenses | 58.59 Million | 37.49 Million | 23.56 Million | 14.58 Million | 21.59 Million | 16.22 Million |
| Selling, General and Administrative Expenses | 58.58 Million | 14.15 Million | 8.64 Million | 5.51 Million | 4.99 Million | 4.01 Million |
| Research and Development Expenses | 14.99 Million | 6.3 Million | 7.31 Million | 4.46 Million | 3.43 Million | 1.87 Million |
| Other Expenses | -14.98 Million | - | - | - | - | 182 Thousand |
| Cost and Expenses | 143.17 Million | 45.91 Million | 31.45 Million | 14.65 Million | 17.56 Million | 13.92 Million |
| Operating Income | -6.24 Million | -21.1 Million | -7.7 Million | -2.06 Million | -14.67 Million | -12.22 Million |
| Interest Expense | 2.08 Million | 714 Thousand | 456 Thousand | 242 Thousand | 318 Thousand | 1000.00 |
| Income Tax Expense | 42 Thousand | 6000.00 | 246 Thousand | 249 Thousand | 109 Thousand | 828 Thousand |
| Earnings before Tax | -7.74 Million | -22.69 Million | -8.42 Million | -7.49 Million | -15.79 Million | -12.22 Million |
| Net Income | -7.63 Million | -22.47 Million | -8.86 Million | -7.74 Million | -14.63 Million | -12.75 Million |
| Earnings Per Share Basic | -0.44 | -1.31 | -0.56 | -0.54 | -1.14 | -1.02 |
| Earnings Per Share Diluted | -0.44 | -1.31 | -0.56 | -0.54 | -1.14 | -1.02 |
| Weighted Average Shares Outstanding | 17.15 Million | 17.15 Million | 15.75 Million | 14.22 Million | 12.83 Million | 12.51 Million |
| Weighted Average Shares Outstanding (Diluted) | 17.15 Million | 17.15 Million | 15.75 Million | 14.22 Million | 12.83 Million | 12.51 Million |
| Gross Margin | 0.38 | 0.66 | 0.67 | 0.99 | 2.15 | 2.52 |
| EBIT Margin | 0.08 | -0.58 | -0.00 | 0.17 | -2.02 | -6.52 |
| Profit Margin | -0.06 | -0.91 | -0.37 | -0.61 | -4.16 | -8.41 |
| EBITDA | 10.73 Million | -14.39 Million | -23 Thousand | 2.18 Million | -7.74 Million | -9.88 Million |
| Earnings Before Tax Margin | -0.05 | -0.85 | -0.32 | -0.16 | -4.17 | -8.07 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 41.17 Million | 59.61 Million | 136.93 Million | 40.38 Million | 35.98 Million | 43.29 Million |
| Cost of Revenue | 30.27 Million | 41.44 Million | 84.57 Million | 25.53 Million | 23.86 Million | 29.04 Million |
| Gross Profit | 10.89 Million | 18.16 Million | 52.35 Million | 14.85 Million | 12.12 Million | 14.24 Million |
| Operating Expenses | 19.32 Million | 18.03 Million | 58.59 Million | 15.64 Million | 14.34 Million | 13.78 Million |
| Selling, General and Administrative Expenses | 11.91 Million | 10.74 Million | - | 11.44 Million | 10.55 Million | 2.66 Million |
| Research and Development Expenses | - | - | - | 14.99 Million | - | - |
| Other Expenses | 7.57 Million | - | - | - | - | - |
| Cost and Expenses | 49.6 Million | 59.48 Million | 143.17 Million | 41.17 Million | 38.2 Million | 42.82 Million |
| Operating Income | -8.6 Million | -42 Thousand | -6.24 Million | -789 Thousand | -2.22 Million | 468 Thousand |
| Interest Expense | - | - | 2.08 Million | - | - | - |
| Income Tax Expense | 214 Thousand | 62 Thousand | 42 Thousand | 42 Thousand | -85 Thousand | -34 Thousand |
| Earnings before Tax | -8.83 Million | 666 Thousand | -7.74 Million | -3.74 Million | -1.83 Million | 1.26 Million |
| Net Income | -8.87 Million | 779 Thousand | -7.63 Million | -3.43 Million | -1.75 Million | 1.29 Million |
| Earnings Per Share Basic | -0.51 | 0.04 | - | -0.22 | -0.11 | 0.08 |
| Earnings Per Share Diluted | -0.51 | 0.04 | - | -0.22 | -0.11 | 0.08 |
| Weighted Average Shares Outstanding | 17.3 Million | 19.47 Million | 17.15 Million | 15.59 Million | 15.94 Million | 17.15 Million |
| Weighted Average Shares Outstanding (Diluted) | 17.3 Million | 19.47 Million | 17.15 Million | 15.59 Million | 15.94 Million | 17.15 Million |
| Gross Margin | 0.26 | 0.30 | 0.38 | 0.37 | 0.34 | 0.33 |
| EBIT Margin | -0.01 | 0.13 | - | 0.11 | 0.06 | 0.10 |
| Profit Margin | -0.22 | 0.01 | -0.06 | -0.08 | -0.05 | 0.03 |
| EBITDA | -357 Thousand | 8.01 Million | - | 4.43 Million | 2.19 Million | 4.36 Million |
| Earnings Before Tax Margin | -0.21 | -0.00 | -0.05 | -0.02 | -0.06 | 0.01 |
601033
DM3
LNZA
GTL
BRAG
GIF