Bonesupport Holding AB (publ) (STO:BONEX)
Sweden
· Delayed Price · Currency is SEK 300.60
-15.40 (-4.87%)
May 6, 2025, 5:00 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 997.85 | 898.73 | 591.08 | 328.82 | 212.89 | 180.86 | Upgrade
|
| Revenue Growth (YoY) | 52.17% | 52.05% | 79.76% | 54.46% | 17.71% | 16.34% | Upgrade
|
| Cost of Revenue | 73.86 | 66.48 | 50.16 | 31.11 | 23.18 | 19.26 | Upgrade
|
| Gross Profit | 923.99 | 832.25 | 540.92 | 297.71 | 189.7 | 161.6 | Upgrade
|
| Selling, General & Admin | 657.13 | 609.34 | 461.62 | 311.75 | 220.69 | 200.91 | Upgrade
|
| Research & Development | 85.7 | 76.01 | 57.11 | 53.09 | 53.01 | 57.9 | Upgrade
|
| Other Operating Expenses | 36.09 | -0.81 | -0.45 | 0.47 | -0.7 | -1.01 | Upgrade
|
| Operating Expenses | 778.92 | 684.54 | 518.28 | 365.31 | 273 | 257.8 | Upgrade
|
| Operating Income | 145.07 | 147.71 | 22.64 | -67.61 | -83.3 | -96.19 | Upgrade
|
| Interest Expense | -18.03 | -2.29 | -3.12 | -0.97 | -1.17 | -0.45 | Upgrade
|
| Interest & Investment Income | 8.77 | 8.77 | 4.94 | 0.81 | - | 0.01 | Upgrade
|
| Currency Exchange Gain (Loss) | 18.43 | 18.43 | -8.71 | 3.07 | 2.28 | -2.93 | Upgrade
|
| EBT Excluding Unusual Items | 154.24 | 172.62 | 15.75 | -64.69 | -82.19 | -99.56 | Upgrade
|
| Other Unusual Items | - | - | - | - | 0.35 | 0.56 | Upgrade
|
| Pretax Income | 154.24 | 172.62 | 15.75 | -64.69 | -81.84 | -99 | Upgrade
|
| Income Tax Expense | 31.91 | 38.87 | -229.27 | 3.47 | 3.69 | 2.41 | Upgrade
|
| Net Income | 122.34 | 133.75 | 245.02 | -68.17 | -85.53 | -101.41 | Upgrade
|
| Net Income to Common | 122.34 | 133.75 | 245.02 | -68.17 | -85.53 | -101.41 | Upgrade
|
| Net Income Growth | -54.11% | -45.41% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 66 | 66 | 65 | 64 | 64 | 59 | Upgrade
|
| Shares Outstanding (Diluted) | 67 | 67 | 66 | 64 | 64 | 59 | Upgrade
|
| Shares Change (YoY) | 1.01% | 1.55% | 1.78% | 0.70% | 8.32% | 13.86% | Upgrade
|
| EPS (Basic) | 1.86 | 2.04 | 3.77 | -1.06 | -1.34 | -1.72 | Upgrade
|
| EPS (Diluted) | 1.84 | 2.01 | 3.74 | -1.06 | -1.34 | -1.72 | Upgrade
|
| EPS Growth | -54.52% | -46.26% | - | - | - | - | Upgrade
|
| Free Cash Flow | 94.08 | 64.23 | -19.08 | -48.94 | -86.03 | -100.62 | Upgrade
|
| Free Cash Flow Per Share | 1.41 | 0.96 | -0.29 | -0.76 | -1.34 | -1.70 | Upgrade
|
| Gross Margin | 92.60% | 92.60% | 91.51% | 90.54% | 89.11% | 89.35% | Upgrade
|
| Operating Margin | 14.54% | 16.44% | 3.83% | -20.56% | -39.13% | -53.19% | Upgrade
|
| Profit Margin | 12.26% | 14.88% | 41.45% | -20.73% | -40.18% | -56.07% | Upgrade
|
| Free Cash Flow Margin | 9.43% | 7.15% | -3.23% | -14.89% | -40.41% | -55.63% | Upgrade
|
| EBITDA | 147.34 | 149.9 | 24.51 | -66.31 | -81.76 | -94.52 | Upgrade
|
| EBITDA Margin | 14.77% | 16.68% | 4.15% | -20.17% | -38.41% | -52.26% | Upgrade
|
| D&A For EBITDA | 2.27 | 2.19 | 1.87 | 1.29 | 1.54 | 1.67 | Upgrade
|
| EBIT | 145.07 | 147.71 | 22.64 | -67.61 | -83.3 | -96.19 | Upgrade
|
| EBIT Margin | 14.54% | 16.44% | 3.83% | -20.56% | -39.13% | -53.19% | Upgrade
|
| Effective Tax Rate | 20.69% | 22.52% | - | - | - | - | Upgrade
|
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.