Bonäsudden Holding AB (publ)
SSE:BONAS.ST
139 (SEK) • At close February 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2024 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 25.373 | 24.224 | 12.112 | 23.837 | 11.919 | 19.866 | 9.933 | 21.277 | 10.639 | 21.693 | 10.834 | 21.984 | 11.049 | 21.426 | 10.679 | 20.712 | 10.555 | 21.819 | 10.91 | 20.371 | 10.186 | 10.306 | 10.306 | 10.192 | 10.192 | 10.036 | 10.036 | 9.986 | 9.986 | 9.957 | 9.957 | 9.943 | 9.943 |
Cost of Revenue
| 7.505 | 8.145 | 0 | 9.648 | 0 | 6.475 | 0 | 7.663 | 0 | 7.117 | 0 | 8.195 | 0 | 7.769 | 0 | 8.311 | 0 | 8.927 | 0 | 7.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 17.868 | 16.079 | 12.112 | 14.189 | 11.919 | 13.391 | 9.933 | 13.614 | 10.639 | 14.576 | 10.834 | 13.789 | 11.049 | 13.657 | 10.679 | 12.401 | 10.555 | 12.892 | 10.91 | 12.545 | 10.186 | 10.306 | 10.306 | 10.192 | 10.192 | 10.036 | 10.036 | 9.986 | 9.986 | 9.957 | 9.957 | 9.943 | 9.943 |
Gross Profit Ratio
| 0.704 | 0.664 | 1 | 0.595 | 1 | 0.674 | 1 | 0.64 | 1 | 0.672 | 1 | 0.627 | 1 | 0.637 | 1 | 0.599 | 1 | 0.591 | 1 | 0.616 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 0 | 1.904 | 1.904 | 1.897 | 1.897 | 1.558 | 1.558 | 1.298 | 1.298 | 1.284 | 1.284 | 1.126 | 1.126 | 1.308 | 1.308 | 0.946 | 0.946 | 1.443 | 1.443 | 0.786 | 0.786 | 0.943 | 0.943 | 1.097 | 1.097 | 0.839 | 0.839 | 0.937 | 0.937 | 0.825 | 0.825 | 0.903 | 0.903 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0.054 | 0.054 | 0 | 0 | -1.259 | 0.05 | -1.095 | 0 | -1.27 | 0.047 | -0.943 | 0 | -1.346 | 0.047 | 0 | 0 | 0.049 | 0.049 | 0 | 0 | 0.049 | 0.049 | 0 | 0 | 0.138 | 0.138 | 0 | 0 |
SG&A
| 0 | 1.904 | 1.904 | 1.897 | 1.897 | 1.558 | 1.558 | 1.298 | 1.298 | 0.025 | 1.333 | 0.031 | 1.126 | 0.038 | 1.355 | 0.003 | 0.946 | 0.097 | 1.489 | 0.786 | 0.786 | 0.992 | 0.992 | 1.097 | 1.097 | 0.888 | 0.888 | 0.937 | 0.937 | 0.963 | 0.963 | 0.903 | 0.903 |
Other Expenses
| -4.14 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| -4.14 | 15.304 | 15.304 | 15.799 | 15.799 | 26.101 | 26.101 | 5.188 | 5.188 | 4.304 | 4.304 | 44.803 | 44.803 | 16.736 | 16.736 | 2.774 | 2.774 | 6.239 | 6.239 | 1.572 | 13.18 | 5.306 | 5.306 | 3.656 | 3.656 | 2.7 | 2.7 | 0.044 | 0.044 | 5.649 | 5.649 | 4.841 | 4.841 |
Operating Income
| 13.728 | 12.271 | 6.136 | 10.395 | 5.198 | 10.276 | 5.138 | 13.409 | 5.51 | 21.986 | 5.992 | 86.442 | 5.826 | 38.803 | 5.486 | 18.188 | 5.454 | 22.074 | 5.004 | 10.973 | 5.487 | 5.695 | 5.695 | 5.598 | 5.598 | 5.281 | 5.281 | 5.63 | 5.63 | 5.757 | 5.757 | 5.103 | 5.103 |
Operating Income Ratio
| 0.541 | 0.507 | 0.507 | 0.436 | 0.436 | 0.517 | 0.517 | 0.63 | 0.518 | 1.014 | 0.553 | 3.932 | 0.527 | 1.811 | 0.514 | 0.878 | 0.517 | 1.012 | 0.459 | 0.539 | 0.539 | 0.553 | 0.553 | 0.549 | 0.549 | 0.526 | 0.526 | 0.564 | 0.564 | 0.578 | 0.578 | 0.513 | 0.513 |
Total Other Income Expenses Net
| -16.478 | -25.768 | -12.885 | -25.243 | -12.622 | -46.2 | -23.1 | 0 | -1.993 | 0 | 7.062 | 0 | 47.94 | 0 | 19.851 | 0 | 5.6 | 0 | 9.845 | 31.172 | 15.586 | -2.97 | -2.97 | 5.934 | 5.934 | -0.217 | -0.217 | 2.085 | 2.085 | 7.624 | 7.624 | -2.325 | -2.325 |
Income Before Tax
| -2.75 | -13.497 | -6.749 | -14.848 | -7.424 | -35.924 | -17.962 | 0 | 3.517 | 0 | 13.053 | 0 | 53.766 | 0 | 25.337 | 0 | 11.053 | 0 | 14.849 | 42.145 | 21.073 | 2.726 | 2.726 | 11.532 | 11.532 | 5.064 | 5.064 | 7.715 | 7.715 | 13.381 | 13.381 | 2.778 | 2.778 |
Income Before Tax Ratio
| -0.108 | -0.557 | -0.557 | -0.623 | -0.623 | -1.808 | -1.808 | 0 | 0.331 | 0 | 1.205 | 0 | 4.866 | 0 | 2.373 | 0 | 1.047 | 0 | 1.361 | 2.069 | 2.069 | 0.264 | 0.264 | 1.131 | 1.131 | 0.505 | 0.505 | 0.773 | 0.773 | 1.344 | 1.344 | 0.279 | 0.279 |
Income Tax Expense
| -1.341 | -0.895 | 0.448 | -3.159 | 1.58 | -4.2 | 2.1 | 0 | 3.188 | 0 | 2.06 | 0 | 10.545 | 0 | 5.936 | 0 | 1.959 | 0 | 3.812 | 6.649 | 3.325 | 2.553 | 2.553 | 0.143 | 0.143 | 2.71 | 2.71 | 0.101 | 0.101 | 2.903 | 2.903 | 0.05 | 0.05 |
Net Income
| -1.409 | -12.602 | -6.301 | -11.689 | -5.845 | -31.724 | -15.862 | 1.68 | 6.705 | 1.68 | 10.993 | 1.68 | 43.221 | 1.68 | 19.402 | 1.68 | 9.094 | 1.68 | 11.037 | 35.496 | 17.748 | 0.173 | 0.173 | 11.389 | 11.389 | 2.354 | 2.354 | 7.614 | 7.614 | 10.479 | 10.479 | 2.728 | 2.728 |
Net Income Ratio
| -0.056 | -0.52 | -0.52 | -0.49 | -0.49 | -1.597 | -1.597 | 0.079 | 0.63 | 0.077 | 1.015 | 0.076 | 3.912 | 0.078 | 1.817 | 0.081 | 0.862 | 0.077 | 1.012 | 1.742 | 1.742 | 0.017 | 0.017 | 1.117 | 1.117 | 0.235 | 0.235 | 0.762 | 0.762 | 1.052 | 1.052 | 0.274 | 0.274 |
EPS
| -0.84 | -3.75 | -3.75 | -3.48 | -3.48 | -9.44 | -9.44 | 3.99 | 3.99 | 6.54 | 6.54 | 25.73 | 25.73 | 11.55 | 11.55 | 5.41 | 5.41 | 6.57 | 6.57 | 10.56 | 10.56 | 0.1 | 0.1 | 6.78 | 6.78 | 1.4 | 1.4 | 4.53 | 4.53 | 6.24 | 6.24 | 1.62 | 1.62 |
EPS Diluted
| -0.84 | -3.75 | -3.75 | -3.48 | -3.48 | -9.44 | -9.44 | 3.99 | 3.99 | 6.54 | 6.54 | 25.73 | 25.73 | 11.55 | 11.55 | 5.41 | 5.41 | 6.57 | 6.57 | 10.56 | 10.56 | 0.1 | 0.1 | 6.78 | 6.78 | 1.4 | 1.4 | 4.53 | 4.53 | 6.24 | 6.24 | 1.62 | 1.62 |
EBITDA
| 13.728 | 12.271 | -11.989 | 10.395 | -9.463 | 10.276 | -18.9 | -6.376 | 4.383 | 4.12 | 7.062 | 21.089 | 47.94 | 11.871 | 19.851 | 3.918 | 5.6 | 7.623 | 9.845 | 11.024 | 15.586 | -2.97 | -2.97 | 5.934 | 5.934 | -0.217 | -0.217 | 2.085 | 2.085 | 7.624 | 7.624 | -2.325 | -2.325 |
EBITDA Ratio
| 0.541 | 0.507 | -0.99 | 0.436 | -0.794 | 0.517 | -1.903 | -0.3 | 0.412 | 0.19 | 0.652 | 0.959 | 4.339 | 0.554 | 1.859 | 0.189 | 0.531 | 0.349 | 0.902 | 0.541 | 1.53 | -0.288 | -0.288 | 0.582 | 0.582 | -0.022 | -0.022 | 0.209 | 0.209 | 0.766 | 0.766 | -0.234 | -0.234 |