Invisio AB (publ)
SSE:IVSO.ST
211 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 351.7 | 552.7 | 308.2 | 345.8 | 311.6 | 269.8 | 311.3 | 289.3 | 195.1 | 153.7 | 137.4 | 152.2 | 142.7 | 154.3 | 143.7 | 172.8 | 118.7 | 123.6 | 116.8 | 200.5 | 109.2 | 137.2 | 66.8 | 95.7 | 80.9 | 93.8 | 84.2 | 118.1 | 75.5 | 84.2 | 87.9 | 81.291 | 85.59 | 83.649 | 79.494 | 48.129 | 56.308 | 68.153 | 57.212 | 63.765 | 46.848 | 46.908 | 44.114 | 24.79 | 21.123 | 12.363 | 26.978 | 17.939 | 6.959 | 11.858 | 6.275 | 9.483 | 11.582 | 10.779 | 9.619 | 9.287 | 5.055 | 8.786 | 9.659 | 12.057 | 7.938 | 5.457 | 35.654 | 6.016 | 6.218 | 18.92 | 9.532 |
Kosten van de omzet
| 148.9 | 305.1 | 129.5 | 156.6 | 120.7 | 106.5 | 116.8 | 123.2 | 81.8 | 65.3 | 55.4 | 66.4 | 60.3 | 64.8 | 61.1 | 70.6 | 59 | 43.7 | 49.6 | 77.4 | 46.9 | 50.1 | 26.2 | 48.3 | 33.9 | 38.5 | 34 | 47 | 33.1 | 43.7 | 39.7 | 40.86 | 40.463 | 40.435 | 37.27 | 25.475 | 27.051 | 34.007 | 24.941 | 31.691 | 26.845 | 26.646 | 25.18 | 15.524 | 10.811 | 6.834 | 15.036 | 10.56 | 3.526 | 7.257 | 3.571 | 5.408 | 6.104 | 5.546 | 4.104 | 3.591 | 2.255 | 4.217 | 4.892 | 6.054 | 5.588 | 3.555 | 3.191 | 3.98 | 2.229 | 15.192 | 6.444 |
Brutowinst
| 202.8 | 247.6 | 178.7 | 189.2 | 190.9 | 163.3 | 194.5 | 166.1 | 113.3 | 88.4 | 82 | 85.8 | 82.4 | 89.5 | 82.6 | 102.2 | 59.7 | 79.9 | 67.2 | 123.1 | 62.3 | 87.1 | 40.6 | 47.4 | 47 | 55.3 | 50.2 | 71.1 | 42.4 | 40.5 | 48.2 | 40.431 | 45.127 | 43.214 | 42.224 | 22.654 | 29.257 | 34.146 | 32.271 | 32.074 | 20.003 | 20.262 | 18.934 | 9.266 | 10.312 | 5.529 | 11.942 | 7.379 | 3.433 | 4.601 | 2.704 | 4.075 | 5.478 | 5.233 | 5.515 | 5.696 | 2.8 | 4.569 | 4.767 | 6.003 | 2.35 | 1.902 | 32.463 | 2.036 | 3.989 | 3.728 | 3.088 |
Brutowinstmarge
| 0.577 | 0.448 | 0.58 | 0.547 | 0.613 | 0.605 | 0.625 | 0.574 | 0.581 | 0.575 | 0.597 | 0.564 | 0.577 | 0.58 | 0.575 | 0.591 | 0.503 | 0.646 | 0.575 | 0.614 | 0.571 | 0.635 | 0.608 | 0.495 | 0.581 | 0.59 | 0.596 | 0.602 | 0.562 | 0.481 | 0.548 | 0.497 | 0.527 | 0.517 | 0.531 | 0.471 | 0.52 | 0.501 | 0.564 | 0.503 | 0.427 | 0.432 | 0.429 | 0.374 | 0.488 | 0.447 | 0.443 | 0.411 | 0.493 | 0.388 | 0.431 | 0.43 | 0.473 | 0.485 | 0.573 | 0.613 | 0.554 | 0.52 | 0.494 | 0.498 | 0.296 | 0.349 | 0.911 | 0.338 | 0.642 | 0.197 | 0.324 |
Onderzoek- en ontwikkelingskosten
| 5.6 | 5.5 | 5.6 | 6 | 6.5 | 6.1 | 6 | 5.6 | 5.3 | 5 | 5.1 | 4.9 | 4.9 | 4.7 | 4.5 | 53.2 | 1.2 | 0.7 | 1 | 45.1 | 1 | 1.1 | 0.9 | 36.5 | 0.6 | 0.6 | 0.6 | 34.2 | 0.6 | 0.8 | 1 | 25.7 | 1.1 | 1.2 | 1.3 | 15 | 1.7 | 2.2 | 0.828 | 17.517 | 1.2 | 1.3 | 0 | 12.201 | 1.6 | 0 | 0 | 11.511 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 107.6 | 0 | 0 | 0 | 81.9 | 0 | 0 | 0 | 74.7 | 0 | 0 | 0 | 43.3 | 0 | 0 | 0 | 37.4 | 0 | 0 | 0 | 33.3 | 0 | 0 | 0 | 31.8 | 0 | 0 | 0 | 19.1 | 0 | 0 | 0 | 15.91 | 0 | 0 | 0 | 9.181 | 0 | 0 | 0 | 8.135 | 0 | 0 | 0 | 9.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 255.4 | 0 | 0 | 0 | 193.4 | 0 | 0 | 0 | 148.2 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 95.2 | 0 | 0 | 0 | 64.5 | 0 | 0 | 0 | 55.3 | 0 | 0 | 0 | 32.3 | 0 | 0 | 0 | 30.388 | 0 | 0 | 0 | 24.003 | 0 | 0 | 0 | 20.649 | 0 | 0 | 0 | 18.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 129.9 | 142.4 | 122.7 | 120.8 | 124.4 | 102.8 | 98 | 93.4 | 84 | 85.1 | 74.3 | 73.2 | 74 | 64 | 59.1 | 6.1 | 40.7 | 53.1 | 50.4 | 9 | 41.1 | 45.8 | 36.8 | 8.5 | 34.3 | 41.3 | 30.6 | 10.6 | 27.3 | 25.1 | 24.2 | 1.9 | 16.1 | 19.8 | 17.4 | 1.276 | 14.587 | 15.764 | 17.223 | 2.451 | 12.651 | 12.612 | 11.107 | 1.586 | 9.88 | 10.452 | 8.91 | 2.617 | 7.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 145.5 | 5.5 | 0 | 0 | 0 | 117.9 | 110.8 | 106.1 | 95.7 | 96.7 | 85.9 | 84.6 | 85.7 | 75.4 | 70 | 62 | 43.4 | 55.4 | 52.8 | 49.6 | 43.6 | 48.4 | 39.2 | 26.7 | 35.4 | 42.4 | 31.6 | 43.8 | 28.2 | 26.2 | 25.5 | 23.515 | 17.415 | 20.982 | 18.708 | 18.606 | 16.37 | 17.978 | 18.051 | 14.968 | 13.845 | 15.402 | 12.407 | 13.763 | 11.479 | 11.955 | 10.332 | 13.734 | 9.028 | 10.636 | 10.532 | 11.104 | 10.533 | 11.312 | 11.526 | 12.599 | 10.629 | 12.56 | 19.91 | 13.992 | 11.69 | 16.054 | 14.42 | 12.075 | 11.612 | 14.866 | 17.502 |
Bedrijfskosten
| 145.5 | 147.9 | 128.3 | 126.8 | 139.8 | 117.9 | 110.8 | 106.1 | 95.7 | 96.7 | 85.9 | 84.6 | 85.7 | 75.4 | 70 | 62 | 43.4 | 55.4 | 52.8 | 49.6 | 43.6 | 48.4 | 39.2 | 26.7 | 35.4 | 42.4 | 31.6 | 43.8 | 28.2 | 26.2 | 25.5 | 23.515 | 17.415 | 20.982 | 18.708 | 18.606 | 16.37 | 17.978 | 18.051 | 14.968 | 13.845 | 15.402 | 12.407 | 13.763 | 11.479 | 11.955 | 10.332 | 13.734 | 9.028 | 10.636 | 10.532 | 11.104 | 10.533 | 11.312 | 11.526 | 12.599 | 10.629 | 12.56 | 19.91 | 13.992 | 11.69 | 16.054 | 14.42 | 12.075 | 11.612 | 14.866 | 17.502 |
Bedrijfsresultaat
| 57.3 | 99.7 | 50.4 | 62.4 | 51.2 | 45.4 | 83.9 | 59.8 | 17.5 | -8.3 | -3.8 | 1.3 | -3.4 | 14.2 | 12.8 | 40.2 | 16.4 | 24.4 | 14.4 | 73.6 | 18.8 | 38.8 | 1.5 | 20.6 | 11.6 | 12.8 | 18.5 | 27.3 | 14.3 | 14.3 | 22.7 | 16.917 | 27.712 | 22.232 | 23.516 | 4.048 | 12.887 | 16.168 | 14.22 | 17.106 | 6.158 | 4.859 | 6.527 | -4.497 | -1.167 | -6.426 | 1.61 | -6.355 | -5.595 | -6.035 | -7.828 | -7.029 | -5.055 | -6.079 | -6.011 | -6.903 | -7.829 | -7.991 | -15.143 | -7.989 | -9.34 | -14.152 | 18.043 | -10.039 | -7.623 | -11.138 | -14.414 |
Bedrijfsresultaat ratio
| 0.163 | 0.18 | 0.164 | 0.18 | 0.164 | 0.168 | 0.27 | 0.207 | 0.09 | -0.054 | -0.028 | 0.009 | -0.024 | 0.092 | 0.089 | 0.233 | 0.138 | 0.197 | 0.123 | 0.367 | 0.172 | 0.283 | 0.022 | 0.215 | 0.143 | 0.136 | 0.22 | 0.231 | 0.189 | 0.17 | 0.258 | 0.208 | 0.324 | 0.266 | 0.296 | 0.084 | 0.229 | 0.237 | 0.249 | 0.268 | 0.131 | 0.104 | 0.148 | -0.181 | -0.055 | -0.52 | 0.06 | -0.354 | -0.804 | -0.509 | -1.247 | -0.741 | -0.436 | -0.564 | -0.625 | -0.743 | -1.549 | -0.91 | -1.568 | -0.663 | -1.177 | -2.593 | 0.506 | -1.669 | -1.226 | -0.589 | -1.512 |
Totaal overige inkomsten en kosten netto
| -3.6 | 1.1 | 0.8 | 3.7 | 3.4 | -7.8 | -0.3 | -4.3 | 1.5 | 0.3 | -0.2 | 0.8 | 1 | -1.2 | -2 | -1.3 | -8.2 | -0.5 | -0.5 | -1.4 | 3.2 | -1.3 | 1.1 | 0.6 | -0.1 | 0.5 | -0.5 | -2.3 | 0.1 | -2.7 | 0 | -0.003 | 0.019 | -0.019 | -0.098 | 0.118 | -0.128 | -0.122 | -0.327 | -0.936 | 0.13 | -0.665 | -1.459 | -1.421 | -0.412 | -0.367 | -0.68 | -1.522 | -1.037 | -0.404 | -0.715 | -1.843 | -1.349 | -0.576 | -0.683 | -0.226 | -0.956 | -0.516 | -0.25 | -1.756 | -0.861 | -0.495 | -0.745 | -0.528 | -0.147 | -0.438 | -0.553 |
Inkomen voor belasting
| 53.7 | 100.8 | 51.2 | 66.1 | 54.6 | 37.6 | 83.6 | 55.5 | 19 | -8 | -4 | 2.1 | -2.3 | 13 | 10.7 | 38.8 | 8.2 | 24 | 13.9 | 72.1 | 21.9 | 37.5 | 2.6 | 21.2 | 11.6 | 13.4 | 18 | 25 | 14.3 | 11.6 | 22.7 | 16.913 | 27.731 | 22.213 | 23.418 | 4.166 | 12.759 | 16.046 | 13.893 | 16.17 | 6.288 | 4.195 | 5.068 | -5.918 | -1.579 | -6.793 | 0.93 | -7.877 | -6.632 | -6.439 | -8.543 | -8.872 | -6.404 | -6.655 | -6.694 | -7.129 | -8.785 | -8.507 | -15.393 | -9.745 | -10.201 | -14.647 | 17.298 | -10.567 | -7.77 | -11.576 | -14.967 |
Inkomen voor belasting ratio
| 0.153 | 0.182 | 0.166 | 0.191 | 0.175 | 0.139 | 0.269 | 0.192 | 0.097 | -0.052 | -0.029 | 0.014 | -0.016 | 0.084 | 0.074 | 0.225 | 0.069 | 0.194 | 0.119 | 0.36 | 0.201 | 0.273 | 0.039 | 0.222 | 0.143 | 0.143 | 0.214 | 0.212 | 0.189 | 0.138 | 0.258 | 0.208 | 0.324 | 0.266 | 0.295 | 0.087 | 0.227 | 0.235 | 0.243 | 0.254 | 0.134 | 0.089 | 0.115 | -0.239 | -0.075 | -0.549 | 0.034 | -0.439 | -0.953 | -0.543 | -1.361 | -0.936 | -0.553 | -0.617 | -0.696 | -0.768 | -1.738 | -0.968 | -1.594 | -0.808 | -1.285 | -2.684 | 0.485 | -1.756 | -1.25 | -0.612 | -1.57 |
Belastingkosten
| 14.8 | 26.9 | 15.2 | 15.2 | 14.4 | 10.3 | 23.6 | 12.8 | 5.6 | -0.6 | 0.3 | 0.8 | 0.5 | 3.7 | 4 | 11.4 | 1.9 | 5.9 | 4.5 | 16.7 | 5.7 | 9 | 1.1 | 5.2 | 3.1 | 3.5 | 4.2 | 10 | 1.2 | 0 | 0 | 0.647 | -2.129 | 0.013 | 0.018 | 0.586 | -13.34 | 2.53 | 0 | 1.241 | -13.797 | 0 | 0 | -2.9 | 0 | 0 | 0 | 0 | -1.463 | -1.044 | -0.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 38.9 | 73.9 | 35.9 | 50.9 | 40.2 | 27.3 | 60 | 42.7 | 13.5 | -7.4 | -4.3 | 1.3 | -2.8 | 9.4 | 6.7 | 27.5 | 6.2 | 18.1 | 9.4 | 55.4 | 16.2 | 28.5 | 1.5 | 16 | 8.4 | 9.9 | 13.8 | 14.9 | 13.1 | 11.6 | 22.7 | 16.266 | 29.9 | 22.2 | 23.4 | 3.58 | 26.099 | 13.516 | 13.893 | 14.929 | 20.085 | 4.195 | 5.068 | -3.018 | -1.579 | -6.793 | 0.93 | -7.877 | -6.632 | -6.439 | -8.543 | -8.872 | -6.404 | -6.655 | -6.694 | -7.129 | -8.785 | -8.507 | -15.393 | -9.745 | -10.201 | -14.647 | 17.298 | -10.567 | -7.77 | -11.576 | -14.967 |
Nettowinstmarge
| 0.111 | 0.134 | 0.116 | 0.147 | 0.129 | 0.101 | 0.193 | 0.148 | 0.069 | -0.048 | -0.031 | 0.009 | -0.02 | 0.061 | 0.047 | 0.159 | 0.052 | 0.146 | 0.08 | 0.276 | 0.148 | 0.208 | 0.022 | 0.167 | 0.104 | 0.106 | 0.164 | 0.126 | 0.174 | 0.138 | 0.258 | 0.2 | 0.349 | 0.265 | 0.294 | 0.074 | 0.464 | 0.198 | 0.243 | 0.234 | 0.429 | 0.089 | 0.115 | -0.122 | -0.075 | -0.549 | 0.034 | -0.439 | -0.953 | -0.543 | -1.361 | -0.936 | -0.553 | -0.617 | -0.696 | -0.768 | -1.738 | -0.968 | -1.594 | -0.808 | -1.285 | -2.684 | 0.485 | -1.756 | -1.25 | -0.612 | -1.57 |
WPA (Winst Per Aandeel)
| 0.85 | 1.62 | 0.79 | 1.12 | 0.88 | 0.6 | 1.33 | 0.95 | 0.3 | -0.17 | -0.097 | 0.041 | -0.063 | 0.21 | 0.15 | 0.62 | 0.14 | 0.41 | 0.21 | 1.26 | 0.37 | 0.65 | 0.03 | 0.36 | 0.19 | 0.23 | 0.31 | 0.34 | 0.3 | 0.26 | 0.52 | 0.38 | 0.7 | 0.52 | 0.55 | 0.085 | 0.62 | 0.32 | 0.33 | 0.35 | 0.48 | 0.1 | 0.12 | -0.08 | -0.041 | -0.18 | 0.02 | -0.22 | -0.18 | -0.18 | -0.25 | -0.34 | -0.25 | -0.26 | -0.26 | -0.31 | -0.38 | -0.38 | -0.69 | -0.47 | -0.49 | -0.69 | 0.83 | -0.52 | -0.38 | -0.58 | -0.75 |
Verwaterde WPA
| 0.85 | 1.57 | 0.78 | 1.12 | 0.87 | 0.58 | 1.3 | 0.95 | 0.3 | -0.16 | -0.095 | 0.032 | -0.061 | 0.21 | 0.15 | 0.62 | 0.14 | 0.41 | 0.21 | 1.26 | 0.37 | 0.64 | 0.03 | 0.36 | 0.19 | 0.22 | 0.31 | 0.34 | 0.3 | 0.26 | 0.51 | 0.38 | 0.68 | 0.5 | 0.53 | 0.085 | 0.59 | 0.31 | 0.32 | 0.35 | 0.46 | 0.1 | 0.12 | -0.079 | -0.041 | -0.18 | 0.02 | -0.22 | -0.18 | -0.18 | -0.25 | -0.34 | -0.25 | -0.26 | -0.26 | -0.31 | -0.37 | -0.38 | -0.69 | -0.47 | -0.49 | -0.69 | 0.82 | -0.52 | -0.38 | -0.58 | -0.72 |
EBITDA
| 72.9 | 109.5 | 59.7 | 71.8 | 66.5 | 60.5 | 96.5 | 64 | 29.4 | 3.3 | 7.8 | 2.3 | 8.4 | 25.6 | 23.5 | 41.8 | 19.1 | 24.5 | 14.4 | 75.5 | 21.2 | 41.4 | 1.5 | 21.4 | 12.7 | 14 | 19.5 | 27.4 | 15.1 | 15.4 | 24 | 17.013 | 28.973 | 23.443 | 24.832 | 4.068 | 14.67 | 18.382 | 15.048 | 17.109 | 7.352 | 6.15 | 7.841 | -3.92 | 0.432 | -4.923 | 3.032 | -6.265 | -5.595 | -6.035 | -7.828 | -7.029 | -5.055 | -6.079 | -6.011 | -6.903 | -7.829 | -7.991 | -15.143 | -7.989 | -9.34 | -14.152 | 18.043 | -10.039 | -7.623 | -11.138 | -14.414 |
EBITDA ratio
| 0.207 | 0.198 | 0.194 | 0.208 | 0.213 | 0.224 | 0.31 | 0.221 | 0.151 | 0.021 | 0.057 | 0.015 | 0.059 | 0.166 | 0.164 | 0.242 | 0.161 | 0.198 | 0.123 | 0.377 | 0.194 | 0.302 | 0.022 | 0.224 | 0.157 | 0.149 | 0.232 | 0.232 | 0.2 | 0.183 | 0.273 | 0.209 | 0.339 | 0.28 | 0.312 | 0.085 | 0.261 | 0.27 | 0.263 | 0.268 | 0.157 | 0.131 | 0.178 | -0.158 | 0.02 | -0.398 | 0.112 | -0.349 | -0.804 | -0.509 | -1.247 | -0.741 | -0.436 | -0.564 | -0.625 | -0.743 | -1.549 | -0.91 | -1.568 | -0.663 | -1.177 | -2.593 | 0.506 | -1.669 | -1.226 | -0.589 | -1.512 |