Boozt AB (publ) (CPH: BOOZT.DKK)
Denmark
· Delayed Price · Currency is DKK 81.00
-0.55 (-0.67%)
Dec 20, 2024, 4:59 PM CET
Boozt AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 8,130 | 7,755 | 6,743 | 5,814 | 4,359 | 3,425 | Upgrade
|
| Revenue Growth (YoY) | 12.92% | 15.01% | 15.98% | 33.37% | 27.28% | 23.02% | Upgrade
|
| Cost of Revenue | 5,820 | 5,529 | 4,753 | 4,074 | 2,915 | 2,289 | Upgrade
|
| Gross Profit | 2,310 | 2,226 | 1,990 | 1,740 | 1,444 | 1,136 | Upgrade
|
| Selling, General & Admin | 1,749 | 1,669 | 1,520 | 1,313 | 1,081 | 935.7 | Upgrade
|
| Other Operating Expenses | 3 | - | - | - | - | - | Upgrade
|
| Operating Expenses | 2,018 | 1,921 | 1,742 | 1,480 | 1,217 | 1,042 | Upgrade
|
| Operating Income | 292 | 305 | 248 | 259.8 | 226.7 | 93.8 | Upgrade
|
| Interest Expense | -44 | -39 | -22 | -16 | -12 | -10.4 | Upgrade
|
| Interest & Investment Income | 21 | 24 | 5 | 0.3 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -6 | -6 | 5 | 4.7 | -18.8 | -2 | Upgrade
|
| Other Non Operating Income (Expenses) | - | -12 | 1 | -3.8 | 0.2 | -0.1 | Upgrade
|
| EBT Excluding Unusual Items | 263 | 272 | 237 | 245 | 196.1 | 81.3 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -25.7 | - | Upgrade
|
| Pretax Income | 263 | 272 | 237 | 245 | 170.4 | 81.3 | Upgrade
|
| Income Tax Expense | 44 | 39 | 50 | 49.8 | 37.6 | 26.5 | Upgrade
|
| Earnings From Continuing Operations | 219 | 233 | 187 | 195.2 | 132.8 | 54.8 | Upgrade
|
| Net Income to Company | - | 233 | 187 | 195.2 | 132.8 | 54.8 | Upgrade
|
| Minority Interest in Earnings | - | - | - | -6.5 | - | - | Upgrade
|
| Net Income | 219 | 233 | 187 | 188.7 | 132.8 | 54.8 | Upgrade
|
| Net Income to Common | 219 | 233 | 187 | 188.7 | 132.8 | 54.8 | Upgrade
|
| Net Income Growth | 2.19% | 24.60% | -0.90% | 42.09% | 142.34% | 28.64% | Upgrade
|
| Shares Outstanding (Basic) | 68 | 68 | 67 | 66 | 58 | 57 | Upgrade
|
| Shares Outstanding (Diluted) | 69 | 69 | 68 | 67 | 60 | 58 | Upgrade
|
| Shares Change (YoY) | 0.71% | 1.36% | 1.31% | 11.80% | 3.92% | 0.33% | Upgrade
|
| EPS (Basic) | 3.24 | 3.42 | 2.78 | 2.87 | 2.27 | 0.96 | Upgrade
|
| EPS (Diluted) | 3.17 | 3.38 | 2.73 | 2.81 | 2.21 | 0.95 | Upgrade
|
| EPS Growth | 1.86% | 23.81% | -2.85% | 27.15% | 132.63% | 28.38% | Upgrade
|
| Free Cash Flow | 338 | 109 | 360 | -52.1 | 651.6 | -51.1 | Upgrade
|
| Free Cash Flow Per Share | 4.91 | 1.58 | 5.29 | -0.78 | 10.84 | -0.88 | Upgrade
|
| Gross Margin | 28.41% | 28.70% | 29.51% | 29.92% | 33.12% | 33.16% | Upgrade
|
| Operating Margin | 3.59% | 3.93% | 3.68% | 4.47% | 5.20% | 2.74% | Upgrade
|
| Profit Margin | 2.69% | 3.00% | 2.77% | 3.25% | 3.05% | 1.60% | Upgrade
|
| Free Cash Flow Margin | 4.16% | 1.41% | 5.34% | -0.90% | 14.95% | -1.49% | Upgrade
|
| EBITDA | 409 | 408 | 346 | 331.8 | 290.3 | 137.7 | Upgrade
|
| EBITDA Margin | 5.03% | 5.26% | 5.13% | 5.71% | 6.66% | 4.02% | Upgrade
|
| D&A For EBITDA | 117 | 103 | 98 | 72 | 63.6 | 43.9 | Upgrade
|
| EBIT | 292 | 305 | 248 | 259.8 | 226.7 | 93.8 | Upgrade
|
| EBIT Margin | 3.59% | 3.93% | 3.68% | 4.47% | 5.20% | 2.74% | Upgrade
|
| Effective Tax Rate | 16.73% | 14.34% | 21.10% | 20.33% | 22.07% | 32.60% | Upgrade
|
| Revenue as Reported | 8,130 | 7,755 | 6,748 | 5,819 | 4,359 | 3,425 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.