CDON AB (STO: CDON)
Sweden
· Delayed Price · Currency is SEK 87.00
-1.60 (-1.81%)
Dec 20, 2024, 5:24 PM CET
CDON 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 | 456.8 | 468.7 | 461.2 | 542.2 | 797.6 | 1,112 | Upgrade
|
| Revenue Growth (YoY) | -0.57% | 1.63% | -14.94% | -32.02% | -28.25% | -28.76% | Upgrade
|
| Cost of Revenue | 118.5 | 145.3 | 234.1 | 315.3 | 546.9 | 902.3 | Upgrade
|
| Gross Profit | 338.3 | 323.4 | 227.1 | 226.9 | 250.7 | 209.4 | Upgrade
|
| Selling, General & Admin | 425.4 | 377.2 | 354.1 | 288.4 | 249.3 | 208.3 | Upgrade
|
| Other Operating Expenses | -3.7 | - | - | - | - | - | Upgrade
|
| Operating Expenses | 421.7 | 377.2 | 354.1 | 288.4 | 249.3 | 208.3 | Upgrade
|
| Operating Income | -83.4 | -53.8 | -127 | -61.5 | 1.4 | 1.1 | Upgrade
|
| Interest Expense | - | -2.1 | -0.1 | -0.1 | -0.1 | -0.1 | Upgrade
|
| Interest & Investment Income | 8.8 | 1.8 | 0.2 | - | 1.5 | 0.3 | Upgrade
|
| Earnings From Equity Investments | - | -0.9 | -15.4 | -0.8 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -3.7 | -3.7 | 1.6 | -0.1 | -0.6 | -1.5 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.2 | 0.3 | -0.2 | 0.2 | 0.1 | - | Upgrade
|
| EBT Excluding Unusual Items | -78.1 | -58.4 | -140.9 | -62.3 | 2.3 | -0.2 | Upgrade
|
| Impairment of Goodwill | - | - | -6.6 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -10.1 | -10.1 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.1 | Upgrade
|
| Asset Writedown | - | - | -4.4 | -0.3 | -8.6 | -1.4 | Upgrade
|
| Pretax Income | -88.2 | -68.5 | -151.9 | -62.6 | -6.3 | -1.5 | Upgrade
|
| Income Tax Expense | 0.1 | 0.1 | - | - | - | - | Upgrade
|
| Earnings From Continuing Operations | -88.3 | -68.6 | -151.9 | -62.6 | -6.3 | -1.5 | Upgrade
|
| Net Income to Company | - | -68.6 | -151.9 | -62.6 | -6.3 | -1.5 | Upgrade
|
| Minority Interest in Earnings | - | - | 2 | - | - | - | Upgrade
|
| Net Income | -88.3 | -68.6 | -149.9 | -62.6 | -6.3 | -1.5 | Upgrade
|
| Net Income to Common | -88.3 | -68.6 | -149.9 | -62.6 | -6.3 | -1.5 | Upgrade
|
| Shares Outstanding (Basic) | 11 | 9 | 6 | 6 | 2 | 5 | Upgrade
|
| Shares Outstanding (Diluted) | 11 | 9 | 6 | 6 | 2 | 5 | Upgrade
|
| Shares Change (YoY) | 28.36% | 46.74% | 4.84% | 285.55% | -68.10% | -16.62% | Upgrade
|
| EPS (Basic) | -8.21 | -7.25 | -23.25 | -10.18 | -3.95 | -0.30 | Upgrade
|
| EPS (Diluted) | -8.21 | -7.25 | -23.25 | -10.18 | -3.95 | -0.30 | Upgrade
|
| Free Cash Flow | -721.8 | -1 | -56.8 | -106.3 | 31.5 | 70.6 | Upgrade
|
| Free Cash Flow Per Share | -67.11 | -0.11 | -8.81 | -17.29 | 19.75 | 14.12 | Upgrade
|
| Gross Margin | 74.06% | 69.00% | 49.24% | 41.85% | 31.43% | 18.84% | Upgrade
|
| Operating Margin | -18.26% | -11.48% | -27.54% | -11.34% | 0.18% | 0.10% | Upgrade
|
| Profit Margin | -19.33% | -14.64% | -32.50% | -11.55% | -0.79% | -0.13% | Upgrade
|
| Free Cash Flow Margin | -158.01% | -0.21% | -12.32% | -19.61% | 3.95% | 6.35% | Upgrade
|
| EBITDA | -15.6 | -5.5 | -122.4 | -60.5 | 2.3 | 2 | Upgrade
|
| EBITDA Margin | -3.42% | -1.17% | -26.54% | -11.16% | 0.29% | 0.18% | Upgrade
|
| D&A For EBITDA | 67.8 | 48.3 | 4.6 | 1 | 0.9 | 0.9 | Upgrade
|
| EBIT | -83.4 | -53.8 | -127 | -61.5 | 1.4 | 1.1 | Upgrade
|
| EBIT Margin | -18.26% | -11.48% | -27.54% | -11.34% | 0.18% | 0.10% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.