Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
3.180 SEK | -0.31% |
|
+2.05% | +0.44% |
01-29 | Stockholm Bullets - Tele2 and Volvo rise on reports, SEB drops | FW |
01-29 | Sivers Semiconductors wins contract with Intelsat | FW |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 140M | 133M | 147M | 192M | 269M | |||||
Other Revenues, Total | - | - | - | - | - | |||||
Total Revenues | 140M | 133M | 147M | 192M | 269M | |||||
Cost of Goods Sold, Total | 40M | 26.33M | 30.64M | 48.92M | 50.22M | |||||
Gross Profit | 99.64M | 107M | 116M | 143M | 219M | |||||
Selling General & Admin Expenses, Total | 158M | 172M | 228M | 221M | 268M | |||||
Depreciation & Amortization - (IS) | 23.49M | 30.05M | 32.36M | 89.37M | 104M | |||||
Other Operating Expenses | -10.26M | -5.8M | -7.2M | -8.3M | -14.23M | |||||
Other Operating Expenses, Total | 171M | 196M | 253M | 302M | 358M | |||||
Operating Income | -71.81M | -89.01M | -137M | -159M | -139M | |||||
Interest Expense, Total | -6.65M | -5.94M | -2.7M | -6.33M | -18.16M | |||||
Interest And Investment Income | - | - | 370K | 1.51M | - | |||||
Net Interest Expenses | -6.65M | -5.94M | -2.34M | -4.82M | -18.16M | |||||
Currency Exchange Gains (Loss) | -922K | 2.87M | 4.86M | 9.76M | -5.67M | |||||
Other Non Operating Income (Expenses) | -1.42M | -113M | -600K | -2.14M | 6.67M | |||||
EBT, Excl. Unusual Items | -80.8M | -205M | -135M | -157M | -157M | |||||
Restructuring Charges | - | - | - | -1.63M | -1.03M | |||||
Merger & Related Restructuring Charges | - | - | - | -2.08M | 2.76M | |||||
Gain (Loss) On Sale Of Assets | - | - | - | - | - | |||||
Asset Writedown | -6.21M | - | -1.4M | -22.03M | -20.92M | |||||
Other Unusual Items | - | 3.3M | -2.84M | 78.67M | - | |||||
EBT, Incl. Unusual Items | -87.01M | -201M | -139M | -104M | -176M | |||||
Income Tax Expense | -11.35M | -5.57M | -5.31M | -17.24M | -18.4M | |||||
Earnings From Continuing Operations | -75.66M | -196M | -134M | -86.38M | -157M | |||||
Net Income to Company | -75.66M | -196M | -134M | -86.38M | -157M | |||||
Net Income - (IS) | -75.66M | -196M | -134M | -86.38M | -157M | |||||
Net Income to Common Incl Extra Items | -75.66M | -196M | -134M | -86.38M | -157M | |||||
Net Income to Common Excl. Extra Items | -75.66M | -196M | -134M | -86.38M | -157M | |||||
Per Share Items | ||||||||||
Net EPS - Basic | -0.6 | -1.37 | -0.83 | -0.41 | -0.68 | |||||
Basic EPS - Continuing Operations | -0.6 | -1.37 | -0.83 | -0.41 | -0.68 | |||||
Basic Weighted Average Shares Outstanding | 126M | 143M | 161M | 208M | 232M | |||||
Net EPS - Diluted | -0.6 | -1.37 | -0.83 | -0.41 | -0.68 | |||||
Diluted EPS - Continuing Operations | -0.6 | -1.37 | -0.83 | -0.41 | -0.68 | |||||
Diluted Weighted Average Shares Outstanding | 126M | 143M | 161M | 208M | 232M | |||||
Normalized Basic EPS | -0.4 | -0.9 | -0.52 | -0.47 | -0.42 | |||||
Normalized Diluted EPS | -0.4 | -0.9 | -0.52 | -0.47 | -0.42 | |||||
Supplemental Items | ||||||||||
EBITDA | -64.97M | -83.33M | -130M | -105M | -70.51M | |||||
EBITA | -71.81M | -89.01M | -137M | -117M | -84.63M | |||||
EBIT | -71.81M | -89.01M | -137M | -159M | -139M | |||||
EBITDAR | - | - | - | - | - | |||||
Total Revenues (As Reported) | - | - | - | - | - | |||||
Effective Tax Rate - (Ratio) | 13.05 | 2.77 | 3.82 | 16.64 | 10.47 | |||||
Total Current Taxes | -11.31M | -5.53M | -5.27M | -4.55M | -2.2M | |||||
Total Deferred Taxes | -42K | -42K | -42K | -12.69M | -16.2M | |||||
Normalized Net Income | -50.5M | -128M | -84.23M | -97.85M | -97.88M | |||||
Interest on Long-Term Debt | 3.51M | 3.58M | 2.1M | 5.88M | 6.23M | |||||
Supplemental Operating Expense Items | ||||||||||
Research And Development Expense From Footnotes | 45.94M | 41.2M | 43.83M | 86.59M | 74.03M | |||||
Net Rental Expense, Total | - | - | - | - | - | |||||
Imputed Operating Lease Interest Expense | - | - | - | - | - | |||||
Imputed Operating Lease Depreciation | - | - | - | - | - | |||||
Stock-Based Comp., SG&A Exp. (Total) | - | - | 4.63M | 780K | 761K | |||||
Total Stock-Based Compensation | - | - | 4.63M | 780K | 761K |