New Wave Group AB (publ) (LON: 0KIZ)
London
· Delayed Price · Currency is GBP · Price in SEK 98.20
-1.16 (-1.17%)
Jan 23, 2025, 1:38 PM BST
New Wave Group 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 | 9,437 | 9,513 | 8,844 | 6,719 | 6,099 | 6,904 | Upgrade
|
| Revenue Growth (YoY) | -1.61% | 7.57% | 31.63% | 10.16% | -11.66% | 9.74% | Upgrade
|
| Cost of Revenue | 4,720 | 4,730 | 4,468 | 3,489 | 3,462 | 3,701 | Upgrade
|
| Gross Profit | 4,718 | 4,783 | 4,375 | 3,229 | 2,637 | 3,203 | Upgrade
|
| Selling, General & Admin | 3,146 | 3,016 | 2,676 | 2,085 | 1,958 | 2,473 | Upgrade
|
| Other Operating Expenses | -71.8 | -41.5 | -32.8 | -23.5 | -23.4 | -27.5 | Upgrade
|
| Operating Expenses | 3,367 | 3,236 | 2,891 | 2,288 | 2,164 | 2,667 | Upgrade
|
| Operating Income | 1,351 | 1,546 | 1,484 | 941.6 | 472.9 | 535.7 | Upgrade
|
| Interest Expense | -135.1 | -135.2 | -53 | -43.9 | -65.1 | -75.4 | Upgrade
|
| Interest & Investment Income | 3.9 | 5.6 | 3.7 | 2 | 3.4 | 8.4 | Upgrade
|
| Earnings From Equity Investments | -2.8 | -2.7 | -1.8 | -1.1 | -1.4 | -0.2 | Upgrade
|
| Currency Exchange Gain (Loss) | -53.3 | 3.4 | 11.3 | 2.4 | -6.5 | -1.8 | Upgrade
|
| Other Non Operating Income (Expenses) | -1 | -1.1 | -1.4 | -0.9 | -0.6 | -0.8 | Upgrade
|
| EBT Excluding Unusual Items | 1,162 | 1,416 | 1,443 | 900.1 | 402.7 | 465.9 | Upgrade
|
| Impairment of Goodwill | -1.1 | -1.1 | -1 | -0.9 | - | -11.4 | Upgrade
|
| Gain (Loss) on Sale of Assets | 5.6 | 5.6 | 7.6 | 1.8 | 2.6 | 0.8 | Upgrade
|
| Other Unusual Items | 12.1 | 18.6 | 0.5 | 61.9 | 75.7 | 11.4 | Upgrade
|
| Pretax Income | 1,179 | 1,439 | 1,450 | 962.9 | 481 | 466.7 | Upgrade
|
| Income Tax Expense | 277.1 | 320.4 | 281.3 | 202.9 | 118 | 96.7 | Upgrade
|
| Earnings From Continuing Operations | 901.9 | 1,119 | 1,169 | 760 | 363 | 370 | Upgrade
|
| Minority Interest in Earnings | 0.3 | - | - | 0.3 | 2.5 | 5.5 | Upgrade
|
| Net Income | 902.2 | 1,119 | 1,169 | 760.3 | 365.5 | 375.5 | Upgrade
|
| Net Income to Common | 902.2 | 1,119 | 1,169 | 760.3 | 365.5 | 375.5 | Upgrade
|
| Net Income Growth | -24.75% | -4.26% | 53.73% | 108.02% | -2.66% | 3.33% | Upgrade
|
| Shares Outstanding (Basic) | 133 | 133 | 133 | 133 | 133 | 133 | Upgrade
|
| Shares Outstanding (Diluted) | 133 | 133 | 133 | 133 | 133 | 133 | Upgrade
|
| EPS (Basic) | 6.80 | 8.43 | 8.81 | 5.73 | 2.75 | 2.83 | Upgrade
|
| EPS (Diluted) | 6.80 | 8.43 | 8.81 | 5.73 | 2.75 | 2.83 | Upgrade
|
| EPS Growth | -24.75% | -4.26% | 53.73% | 108.02% | -2.66% | 3.33% | Upgrade
|
| Free Cash Flow | 1,308 | 743.5 | -483.7 | 1,102 | 1,162 | -25.2 | Upgrade
|
| Free Cash Flow Per Share | 9.85 | 5.60 | -3.65 | 8.31 | 8.76 | -0.19 | Upgrade
|
| Dividend Per Share | 3.500 | 3.500 | 3.250 | 2.125 | 2.000 | - | Upgrade
|
| Dividend Growth | 7.69% | 7.69% | 52.94% | 6.25% | - | - | Upgrade
|
| Gross Margin | 49.99% | 50.28% | 49.47% | 48.06% | 43.24% | 46.39% | Upgrade
|
| Operating Margin | 14.31% | 16.25% | 16.78% | 14.01% | 7.75% | 7.76% | Upgrade
|
| Profit Margin | 9.56% | 11.76% | 13.22% | 11.32% | 5.99% | 5.44% | Upgrade
|
| Free Cash Flow Margin | 13.86% | 7.82% | -5.47% | 16.40% | 19.05% | -0.37% | Upgrade
|
| EBITDA | 1,481 | 1,646 | 1,584 | 1,029 | 564.5 | 626.8 | Upgrade
|
| EBITDA Margin | 15.69% | 17.31% | 17.91% | 15.32% | 9.26% | 9.08% | Upgrade
|
| D&A For EBITDA | 130.1 | 100 | 99.7 | 87.8 | 91.6 | 91.1 | Upgrade
|
| EBIT | 1,351 | 1,546 | 1,484 | 941.6 | 472.9 | 535.7 | Upgrade
|
| EBIT Margin | 14.31% | 16.25% | 16.78% | 14.01% | 7.75% | 7.76% | Upgrade
|
| Effective Tax Rate | 23.50% | 22.26% | 19.40% | 21.07% | 24.53% | 20.72% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.