Starbreeze AB (publ) (LON: 0RUU)
London
· Delayed Price · Currency is GBP · Price in SEK 0.198
0.00 (0.00%)
At close: Jan 13, 2025
Starbreeze 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 |
| Operating Revenue | 208.72 | 633.51 | 127.6 | 125.69 | 118.01 | 280 | Upgrade
|
| Revenue | 208.72 | 633.51 | 127.6 | 125.69 | 118.01 | 280 | Upgrade
|
| Revenue Growth (YoY) | -65.09% | 396.47% | 1.52% | 6.51% | -57.86% | -19.99% | Upgrade
|
| Cost of Revenue | 361.18 | 309.27 | 60.53 | 56.3 | 31.07 | 341.21 | Upgrade
|
| Gross Profit | -152.46 | 324.24 | 67.08 | 69.39 | 86.93 | -61.21 | Upgrade
|
| Selling, General & Admin | 80.3 | 126.23 | 79.87 | 64.11 | 77.89 | 121.66 | Upgrade
|
| Other Operating Expenses | -0.87 | -13.71 | -15.4 | -3.12 | -1.1 | -10.9 | Upgrade
|
| Operating Expenses | 79.43 | 112.52 | 64.47 | 60.99 | 76.79 | 110.76 | Upgrade
|
| Operating Income | -231.89 | 211.72 | 2.61 | 8.4 | 10.14 | -171.97 | Upgrade
|
| Interest Expense | -2.42 | -0.36 | -59.25 | -51.58 | -48.96 | -30.87 | Upgrade
|
| Interest & Investment Income | 5.89 | 3.1 | - | - | - | - | Upgrade
|
| Earnings From Equity Investments | 1.27 | -0.06 | 0.17 | 0.05 | -2.11 | -1.46 | Upgrade
|
| Currency Exchange Gain (Loss) | -12.31 | -21.41 | 4.14 | 6.55 | -5.62 | 8.32 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.72 | 14.68 | -2.07 | 0.03 | 0.66 | 0.17 | Upgrade
|
| EBT Excluding Unusual Items | -241.18 | 207.66 | -54.4 | -36.55 | -45.89 | -195.81 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.41 | - | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | -68.67 | 6.36 | -30.6 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -320.31 | Upgrade
|
| Other Unusual Items | - | - | - | - | -90.93 | 94.29 | Upgrade
|
| Pretax Income | -241.59 | 207.66 | -54.4 | -105.23 | -130.47 | -452.42 | Upgrade
|
| Income Tax Expense | 0.27 | 0.02 | 5.41 | -1.76 | -0.19 | -51.33 | Upgrade
|
| Earnings From Continuing Operations | -241.86 | 207.63 | -59.81 | -103.47 | -130.28 | -401.1 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | -0.15 | Upgrade
|
| Net Income | -241.86 | 207.63 | -59.81 | -103.47 | -130.28 | -401.25 | Upgrade
|
| Net Income to Common | -241.86 | 207.63 | -59.81 | -103.47 | -130.28 | -401.25 | Upgrade
|
| Shares Outstanding (Basic) | 1,477 | 1,097 | 725 | 725 | 470 | 328 | Upgrade
|
| Shares Outstanding (Diluted) | 1,477 | 1,097 | 725 | 725 | 470 | 328 | Upgrade
|
| Shares Change (YoY) | 62.45% | 51.40% | - | 54.25% | 43.07% | 3.27% | Upgrade
|
| EPS (Basic) | -0.16 | 0.19 | -0.08 | -0.14 | -0.28 | -1.22 | Upgrade
|
| EPS (Diluted) | -0.16 | 0.19 | -0.08 | -0.14 | -0.28 | -1.22 | Upgrade
|
| Free Cash Flow | 123.16 | 111.07 | 56.55 | 72.88 | -25.58 | 47.42 | Upgrade
|
| Free Cash Flow Per Share | 0.08 | 0.10 | 0.08 | 0.10 | -0.05 | 0.14 | Upgrade
|
| Gross Margin | -73.05% | 51.18% | 52.57% | 55.21% | 73.67% | -21.86% | Upgrade
|
| Operating Margin | -111.10% | 33.42% | 2.04% | 6.68% | 8.60% | -61.42% | Upgrade
|
| Profit Margin | -115.88% | 32.77% | -46.87% | -82.32% | -110.40% | -143.30% | Upgrade
|
| Free Cash Flow Margin | 59.01% | 17.53% | 44.32% | 57.98% | -21.68% | 16.93% | Upgrade
|
| EBITDA | -178.16 | 212.95 | 4 | 14.02 | 17.18 | -138.36 | Upgrade
|
| EBITDA Margin | -85.36% | 33.61% | 3.14% | 11.15% | 14.56% | -49.42% | Upgrade
|
| D&A For EBITDA | 53.73 | 1.23 | 1.39 | 5.62 | 7.04 | 33.6 | Upgrade
|
| EBIT | -231.89 | 211.72 | 2.61 | 8.4 | 10.14 | -171.97 | Upgrade
|
| EBIT Margin | -111.10% | 33.42% | 2.04% | 6.68% | 8.60% | -61.42% | Upgrade
|
| Effective Tax Rate | - | 0.01% | - | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.