Softronic AB (publ)
SSE:SOF-B.ST
22.45 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 193.4 | 206.8 | 230.1 | 218.2 | 183.8 | 202.3 | 233.2 | 195.816 | 172.8 | 206.3 | 222.2 | 210.118 | 182.2 | 194.6 | 199.6 | 192.8 | 160.1 | 194.5 | 180.6 | 187.8 | 157 | 191.6 | 183.6 | 399.9 | 157.4 | 199.4 | 187.3 | 186.499 | 142.7 | 167 | 160.8 | 163.492 | 128.6 | 170.7 | 151.9 | 164.654 | 131.591 | 161.453 | 144.193 | 142.265 | 112.477 | 148.282 | 136.351 | 148.147 | 111.716 | 156.824 | 135.237 | 146.944 | 108.62 | 130.17 | 130.992 | 141.848 | 107.658 | 138.132 | 138.749 | 120.042 | 84.83 | 101.685 | 96.983 |
Kosten van de omzet
| 149.3 | 188.9 | 208.1 | 184.6 | 144.7 | 173 | 195 | 164.512 | 138.1 | 172.7 | 179.2 | 166.571 | 147 | 161.7 | 166.8 | 156.358 | 127.6 | 155 | 149.1 | 152.588 | 130.1 | 157.4 | 151 | 159.877 | 132.7 | 163.8 | 154.1 | 147.941 | 113.1 | 133.9 | 132 | 133.042 | 105.6 | 140.1 | 132.4 | 138.362 | 109.498 | 136.072 | 121.579 | 119.909 | 94.641 | 125.836 | 116.752 | 120.547 | 91.066 | 130.978 | 119.109 | 348.69 | 24.313 | 26.371 | 106.608 | 0 | 21.394 | 27.082 | 0 | 20.521 | 15.127 | 0 | 0 |
Brutowinst
| 44.1 | 17.9 | 22 | 33.6 | 39.1 | 29.3 | 38.2 | 31.304 | 34.7 | 33.6 | 43 | 43.547 | 35.2 | 32.9 | 32.8 | 36.442 | 32.5 | 39.5 | 31.5 | 35.212 | 26.9 | 34.2 | 32.6 | 240.023 | 24.7 | 35.6 | 33.2 | 38.558 | 29.6 | 33.1 | 28.8 | 30.45 | 23 | 30.6 | 19.5 | 26.292 | 22.093 | 25.381 | 22.614 | 22.356 | 17.836 | 22.446 | 19.599 | 27.6 | 20.65 | 25.846 | 16.128 | -201.746 | 84.307 | 103.799 | 24.384 | 141.848 | 86.264 | 111.05 | 138.749 | 99.521 | 69.703 | 101.685 | 96.983 |
Brutowinstmarge
| 0.228 | 0.087 | 0.096 | 0.154 | 0.213 | 0.145 | 0.164 | 0.16 | 0.201 | 0.163 | 0.194 | 0.207 | 0.193 | 0.169 | 0.164 | 0.189 | 0.203 | 0.203 | 0.174 | 0.187 | 0.171 | 0.178 | 0.178 | 0.6 | 0.157 | 0.179 | 0.177 | 0.207 | 0.207 | 0.198 | 0.179 | 0.186 | 0.179 | 0.179 | 0.128 | 0.16 | 0.168 | 0.157 | 0.157 | 0.157 | 0.159 | 0.151 | 0.144 | 0.186 | 0.185 | 0.165 | 0.119 | -1.373 | 0.776 | 0.797 | 0.186 | 1 | 0.801 | 0.804 | 1 | 0.829 | 0.822 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 15.42 | 6.5 | 8.2 | 8.9 | 7.338 | 6.1 | 6.9 | 7.4 | 7.976 | 6.7 | 7.2 | 7.9 | 7.827 | 6.7 | 8.2 | 9.2 | 13.377 | 12.4 | 12.9 | 13.1 | 13.415 | 12.8 | 13.9 | 14.4 | 14.026 | 11.9 | 14.2 | 13.4 | 13.936 | 11.16 | 12.511 | 12.25 | 13.888 | 11.296 | 12.515 | 12.594 | 13.098 | 10.863 | 12.446 | 11.584 | 0 | 10.512 | 12.351 | 11.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.512 | 12.351 | 11.149 | 0 | 10.236 | 12.236 | 13.994 | 0 | 8.029 | 9.426 | 9.04 |
Verkoop-, algemene en administratieve kosten
| 0 | 10 | 9.9 | 9.458 | 7 | 8.9 | 9.3 | 15.42 | 6.5 | 8.2 | 8.9 | 7.338 | 6.1 | 6.9 | 7.4 | 7.976 | 6.7 | 7.2 | 7.9 | 7.827 | 6.7 | 8.2 | 9.2 | 13.377 | 12.4 | 12.9 | 13.1 | 13.415 | 12.8 | 13.9 | 14.4 | 14.026 | 11.9 | 14.2 | 13.4 | 13.936 | 11.16 | 12.511 | 12.25 | 13.888 | 11.296 | 12.515 | 12.594 | 13.098 | 10.863 | 12.446 | 11.584 | 13.131 | 10.512 | 12.351 | 11.149 | 0 | 10.236 | 12.236 | 13.994 | 0 | 8.029 | 9.426 | 9.04 |
Overige kosten
| 12.3 | 3.6 | 0 | 0 | 0 | 12.2 | 13 | 3.955 | 4 | 4.1 | 5.3 | 0 | 6.1 | 5.5 | 5.4 | 5.694 | 6.1 | 6 | 6.1 | 5.893 | 6 | 5.9 | 5.9 | 1.299 | 1.3 | 2.2 | 2.1 | 1.607 | 2.6 | 2.3 | 2.4 | 2.085 | 2.1 | 2.1 | 2.2 | 2.469 | 2.645 | 1.56 | 1.508 | 1.608 | 1.597 | 1.691 | 1.902 | 1.985 | 2.102 | 2.134 | 2.139 | -229.475 | 68.658 | 87.195 | 109.352 | 28.564 | 90.3 | 120.74 | 112.005 | 90.272 | 51.188 | 84.572 | 76.547 |
Bedrijfskosten
| 12.3 | 13.6 | 13.4 | 12.996 | 10.5 | 12.2 | 13 | 19.375 | 10.5 | 11.6 | 13.2 | 13.117 | 12.2 | 12.4 | 12.8 | 13.67 | 12.8 | 13.2 | 14 | 13.72 | 12.7 | 14.1 | 15.1 | 14.676 | 13.7 | 15.1 | 15.2 | 15.022 | 15.4 | 16.2 | 16.8 | 16.111 | 14 | 16.3 | 15.6 | 16.405 | 13.805 | 14.071 | 13.758 | 15.496 | 12.893 | 14.206 | 14.496 | 15.083 | 12.965 | 14.58 | 13.723 | -216.344 | 79.17 | 99.546 | 120.501 | 28.564 | 100.536 | 132.976 | 125.999 | 90.272 | 59.217 | 93.998 | 85.587 |
Bedrijfsresultaat
| 31.8 | 17.9 | 22 | 33.6 | 28.6 | 17.1 | 25.2 | 11.929 | 24.2 | 22 | 29.8 | 30.43 | 23 | 20.5 | 20 | 23.279 | 19.7 | 26.3 | 17.5 | 21.528 | 14.2 | 20.1 | 17.5 | 18.595 | 11 | 20.5 | 18 | 23.536 | 14.2 | 16.9 | 12 | 14.339 | 9 | 14.3 | 3.9 | 9.887 | 8.288 | 11.31 | 8.856 | 6.86 | 4.943 | 8.24 | 5.103 | 12.517 | 7.685 | 11.266 | 2.405 | 14.598 | 5.137 | 4.253 | 10.491 | 13.532 | 7.122 | 5.156 | 12.75 | 9.249 | 10.486 | 7.687 | 11.396 |
Bedrijfsresultaat ratio
| 0.164 | 0.087 | 0.096 | 0.154 | 0.156 | 0.085 | 0.108 | 0.061 | 0.14 | 0.107 | 0.134 | 0.145 | 0.126 | 0.105 | 0.1 | 0.121 | 0.123 | 0.135 | 0.097 | 0.115 | 0.09 | 0.105 | 0.095 | 0.046 | 0.07 | 0.103 | 0.096 | 0.126 | 0.1 | 0.101 | 0.075 | 0.088 | 0.07 | 0.084 | 0.026 | 0.06 | 0.063 | 0.07 | 0.061 | 0.048 | 0.044 | 0.056 | 0.037 | 0.084 | 0.069 | 0.072 | 0.018 | 0.099 | 0.047 | 0.033 | 0.08 | 0.095 | 0.066 | 0.037 | 0.092 | 0.077 | 0.124 | 0.076 | 0.118 |
Totaal overige inkomsten en kosten netto
| 0.6 | 0.8 | 1 | 1.3 | 0.5 | 0.2 | 0.3 | -0.015 | -0.3 | -0.6 | 0 | -0.089 | 0.1 | -0.2 | -0.1 | 0.392 | -0.3 | -0.3 | -0.3 | -0.1 | -0.4 | -0.3 | -0.4 | -206.749 | 0.1 | 0.1 | 0 | 0.243 | 0.1 | -0.1 | 0.1 | 0.579 | 0 | 0 | 0.1 | 0.127 | 0.032 | 0.014 | 0.052 | 0.08 | 0.047 | 0.034 | 0.069 | 0.106 | 0.044 | 0.037 | 0.099 | 0.092 | 0.165 | 0.181 | 0.258 | 0.169 | 0.147 | 0.191 | 0.08 | 0.908 | 0.519 | 0.207 | 0.236 |
Inkomen voor belasting
| 32.4 | 18.7 | 23 | 34.9 | 29.1 | 17.3 | 25.5 | 11.914 | 23.9 | 21.4 | 29.8 | 30.341 | 23.1 | 20.3 | 19.9 | 23.164 | 19.4 | 26 | 17.2 | 21.392 | 13.8 | 19.8 | 17.1 | 18.598 | 11.1 | 20.6 | 18 | 23.779 | 14.3 | 16.8 | 12.1 | 14.918 | 9 | 14.3 | 4 | 10.014 | 8.32 | 11.324 | 8.908 | 6.94 | 4.99 | 8.274 | 5.172 | 12.623 | 7.729 | 11.303 | 2.504 | 14.69 | 5.302 | 4.434 | 10.749 | 13.701 | 7.269 | 5.347 | 12.83 | 10.157 | 11.005 | 7.894 | 11.632 |
Inkomen voor belasting ratio
| 0.168 | 0.09 | 0.1 | 0.16 | 0.158 | 0.086 | 0.109 | 0.061 | 0.138 | 0.104 | 0.134 | 0.144 | 0.127 | 0.104 | 0.1 | 0.12 | 0.121 | 0.134 | 0.095 | 0.114 | 0.088 | 0.103 | 0.093 | 0.047 | 0.071 | 0.103 | 0.096 | 0.128 | 0.1 | 0.101 | 0.075 | 0.091 | 0.07 | 0.084 | 0.026 | 0.061 | 0.063 | 0.07 | 0.062 | 0.049 | 0.044 | 0.056 | 0.038 | 0.085 | 0.069 | 0.072 | 0.019 | 0.1 | 0.049 | 0.034 | 0.082 | 0.097 | 0.068 | 0.039 | 0.092 | 0.085 | 0.13 | 0.078 | 0.12 |
Belastingkosten
| 6.8 | 4.1 | 5 | 7.4 | 6.1 | 3.8 | 5.5 | 2.29 | 5 | 4.9 | 6.6 | 6.429 | 4.8 | 4.5 | 4.2 | 5.412 | 4.2 | 5.5 | 3.8 | 4.994 | 3.3 | 4.3 | 3.7 | 4.875 | 2.6 | 4.5 | 4 | 5.906 | 3 | 3.7 | 2.6 | 3.654 | 1.9 | 3 | 0.7 | 2.554 | 1.522 | 2.49 | 2.171 | 2.515 | 1.036 | 1.69 | 1.221 | 1.974 | 1.626 | 2.494 | 0.606 | 7.481 | 1.134 | 1.204 | 2.661 | 5.521 | 1.434 | 1.343 | 2.745 | 3.233 | 3.049 | 2.222 | 2.922 |
Nettowinst
| 25.6 | 14.6 | 18 | 27.541 | 23 | 13.5 | 20 | 9.624 | 18.9 | 16.5 | 23.2 | 23.912 | 18.3 | 15.8 | 15.7 | 17.752 | 15.2 | 20.5 | 13.4 | 16.398 | 10.5 | 15.5 | 13.1 | 13.71 | 8.5 | 16.1 | 14 | 17.873 | 11.3 | 13.1 | 9.5 | 11.264 | 7.1 | 11.3 | 3.3 | 7.46 | 6.8 | 8.8 | 6.7 | 4.425 | 3.954 | 6.584 | 3.951 | 10.649 | 6.103 | 8.809 | 1.898 | 7.209 | 4.168 | 3.23 | 8.088 | 8.18 | 5.842 | 4.004 | 10.085 | 6.924 | 7.956 | 5.672 | 8.71 |
Nettowinstmarge
| 0.132 | 0.071 | 0.078 | 0.126 | 0.125 | 0.067 | 0.086 | 0.049 | 0.109 | 0.08 | 0.104 | 0.114 | 0.1 | 0.081 | 0.079 | 0.092 | 0.095 | 0.105 | 0.074 | 0.087 | 0.067 | 0.081 | 0.071 | 0.034 | 0.054 | 0.081 | 0.075 | 0.096 | 0.079 | 0.078 | 0.059 | 0.069 | 0.055 | 0.066 | 0.022 | 0.045 | 0.052 | 0.055 | 0.046 | 0.031 | 0.035 | 0.044 | 0.029 | 0.072 | 0.055 | 0.056 | 0.014 | 0.049 | 0.038 | 0.025 | 0.062 | 0.058 | 0.054 | 0.029 | 0.073 | 0.058 | 0.094 | 0.056 | 0.09 |
WPA (Winst Per Aandeel)
| 0.49 | 0.28 | 0.34 | 0.52 | 0.44 | 0.26 | 0.38 | 0.18 | 0.36 | 0.31 | 0.44 | 0.45 | 0.35 | 0.3 | 0.3 | 0.34 | 0.29 | 0.39 | 0.25 | 0.31 | 0.2 | 0.29 | 0.25 | 0.26 | 0.16 | 0.31 | 0.27 | 0.34 | 0.21 | 0.25 | 0.18 | 0.21 | 0.13 | 0.21 | 0.06 | 0.14 | 0.13 | 0.17 | 0.13 | 0.084 | 0.08 | 0.13 | 0.08 | 0.2 | 0.12 | 0.17 | 0.04 | 0.14 | 0.08 | 0.06 | 0.15 | 0.16 | 0.11 | 0.08 | 0.19 | 0.14 | 0.16 | 0.12 | 0.18 |
Verwaterde WPA
| 0.49 | 0.28 | 0.34 | 0.52 | 0.44 | 0.26 | 0.38 | 0.18 | 0.36 | 0.31 | 0.44 | 0.45 | 0.35 | 0.3 | 0.3 | 0.34 | 0.29 | 0.39 | 0.25 | 0.31 | 0.2 | 0.29 | 0.25 | 0.26 | 0.16 | 0.31 | 0.27 | 0.34 | 0.21 | 0.25 | 0.18 | 0.21 | 0.13 | 0.21 | 0.06 | 0.14 | 0.13 | 0.17 | 0.13 | 0.084 | 0.08 | 0.13 | 0.08 | 0.2 | 0.12 | 0.17 | 0.04 | 0.14 | 0.08 | 0.06 | 0.15 | 0.16 | 0.11 | 0.08 | 0.19 | 0.14 | 0.16 | 0.12 | 0.18 |
EBITDA
| 35.5 | 21.5 | 25.5 | 37.1 | 32.1 | 20.4 | 28.9 | 16.331 | 28.2 | 26.1 | 35.1 | 36.539 | 29.1 | 26 | 25.4 | 29.341 | 25.8 | 32.3 | 23.6 | 27.698 | 20.2 | 26 | 23.4 | 20.167 | 12.3 | 22.7 | 20.1 | 25.571 | 16.8 | 19.2 | 14.4 | 17.143 | 11.1 | 16.4 | 6.1 | 12.612 | 10.933 | 12.87 | 10.364 | 8.756 | 6.54 | 9.931 | 7.005 | 15.03 | 9.787 | 13.4 | 4.544 | 18.275 | 8.07 | 7.229 | 13.235 | 16.822 | 9.836 | 8.082 | 15.295 | 13.458 | 12.323 | 9.503 | 13.215 |
EBITDA ratio
| 0.184 | 0.104 | 0.111 | 0.17 | 0.175 | 0.101 | 0.124 | 0.083 | 0.163 | 0.127 | 0.158 | 0.174 | 0.16 | 0.134 | 0.127 | 0.152 | 0.161 | 0.166 | 0.131 | 0.147 | 0.129 | 0.136 | 0.127 | 0.05 | 0.078 | 0.114 | 0.107 | 0.137 | 0.118 | 0.115 | 0.09 | 0.105 | 0.086 | 0.096 | 0.04 | 0.077 | 0.083 | 0.08 | 0.072 | 0.062 | 0.058 | 0.067 | 0.051 | 0.101 | 0.088 | 0.085 | 0.034 | 0.124 | 0.074 | 0.056 | 0.101 | 0.119 | 0.091 | 0.059 | 0.11 | 0.112 | 0.145 | 0.093 | 0.136 |