Bonesupport Holding AB (publ) (STO: BONEX)
Sweden
· Delayed Price · Currency is SEK 335.20
-12.00 (-3.46%)
Nov 19, 2024, 5:29 PM CET
Bonesupport Holding 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 | 814.46 | 591.08 | 328.82 | 212.89 | 180.86 | 155.46 | Upgrade
|
| Revenue Growth (YoY) | 56.16% | 79.76% | 54.46% | 17.71% | 16.34% | 60.90% | Upgrade
|
| Cost of Revenue | 61.64 | 50.16 | 31.11 | 23.18 | 19.26 | 19.59 | Upgrade
|
| Gross Profit | 752.82 | 540.92 | 297.71 | 189.7 | 161.6 | 135.88 | Upgrade
|
| Selling, General & Admin | 574.93 | 461.62 | 311.75 | 220.69 | 200.91 | 225.6 | Upgrade
|
| Research & Development | 71.72 | 57.11 | 53.09 | 53.01 | 57.9 | 68.88 | Upgrade
|
| Other Operating Expenses | -0.45 | -0.45 | 0.47 | -0.7 | -1.01 | -0.89 | Upgrade
|
| Operating Expenses | 646.2 | 518.28 | 365.31 | 273 | 257.8 | 293.59 | Upgrade
|
| Operating Income | 106.62 | 22.64 | -67.61 | -83.3 | -96.19 | -157.72 | Upgrade
|
| Interest Expense | -2.01 | -3.12 | -0.97 | -1.17 | -0.45 | -0.28 | Upgrade
|
| Interest & Investment Income | 4.94 | 4.94 | 0.81 | - | 0.01 | 0.1 | Upgrade
|
| Currency Exchange Gain (Loss) | -12.35 | -8.71 | 3.07 | 2.28 | -2.93 | -0.38 | Upgrade
|
| EBT Excluding Unusual Items | 97.2 | 15.75 | -64.69 | -82.19 | -99.56 | -158.28 | Upgrade
|
| Other Unusual Items | - | - | - | 0.35 | 0.56 | - | Upgrade
|
| Pretax Income | 97.2 | 15.75 | -64.69 | -81.84 | -99 | -158.28 | Upgrade
|
| Income Tax Expense | 6.62 | -229.27 | 3.47 | 3.69 | 2.41 | 2.78 | Upgrade
|
| Net Income | 90.58 | 245.02 | -68.17 | -85.53 | -101.41 | -161.06 | Upgrade
|
| Net Income to Common | 90.58 | 245.02 | -68.17 | -85.53 | -101.41 | -161.06 | Upgrade
|
| Shares Outstanding (Basic) | 65 | 65 | 64 | 64 | 59 | 52 | Upgrade
|
| Shares Outstanding (Diluted) | 66 | 66 | 64 | 64 | 59 | 52 | Upgrade
|
| Shares Change (YoY) | 1.16% | 1.78% | 0.70% | 8.32% | 13.86% | 1.80% | Upgrade
|
| EPS (Basic) | 1.38 | 3.77 | -1.06 | -1.34 | -1.72 | -3.10 | Upgrade
|
| EPS (Diluted) | 1.38 | 3.74 | -1.06 | -1.34 | -1.72 | -3.10 | Upgrade
|
| Free Cash Flow | 4.37 | -19.08 | -48.94 | -86.03 | -100.62 | -165.34 | Upgrade
|
| Free Cash Flow Per Share | 0.07 | -0.29 | -0.76 | -1.34 | -1.70 | -3.19 | Upgrade
|
| Gross Margin | 92.43% | 91.51% | 90.54% | 89.11% | 89.35% | 87.40% | Upgrade
|
| Operating Margin | 13.09% | 3.83% | -20.56% | -39.13% | -53.19% | -101.45% | Upgrade
|
| Profit Margin | 11.12% | 41.45% | -20.73% | -40.18% | -56.07% | -103.60% | Upgrade
|
| Free Cash Flow Margin | 0.54% | -3.23% | -14.88% | -40.41% | -55.63% | -106.35% | Upgrade
|
| EBITDA | 108.92 | 24.51 | -66.31 | -81.76 | -94.52 | -156.28 | Upgrade
|
| EBITDA Margin | 13.37% | 4.15% | -20.17% | -38.41% | -52.26% | -100.53% | Upgrade
|
| D&A For EBITDA | 2.3 | 1.87 | 1.29 | 1.54 | 1.67 | 1.44 | Upgrade
|
| EBIT | 106.62 | 22.64 | -67.61 | -83.3 | -96.19 | -157.72 | Upgrade
|
| EBIT Margin | 13.09% | 3.83% | -20.56% | -39.13% | -53.19% | -101.45% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.