Bong AB (publ)
SSE:BONG.ST
0.874 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 456 | 508.3 | 539.1 | 476.5 | 497.5 | 574.9 | 600.904 | 526.8 | 517.1 | 519.9 | 507.048 | 429.9 | 407.3 | 459.7 | 505.062 | 420.9 | 398.8 | 518.3 | 567.924 | 519.8 | 507.1 | 571 | 603.227 | 536 | 543 | 538.1 | 577.971 | 491.4 | 480.7 | 545.2 | 579.048 | 489 | 499.8 | 566.7 | 612.794 | 560.2 | 532.7 | 639.3 | 676.698 | 600.6 | 593.6 | 662 | 664.216 | 594.6 | 627.9 | 676.8 | 762.3 | 655.6 | 711.7 | 816.3 | 849.7 | 751.2 | 747.3 | 854.4 | 938.726 | 417.7 | 468.4 | 501.3 | 512.917 | 424.5 | 457.3 | 520.1 |
Cost of Revenue
| 376.9 | 414.9 | 455.1 | 404.5 | 416.8 | 483.2 | 485.521 | 412.2 | 432.8 | 449.4 | 421.798 | 362.9 | 341.6 | 371.9 | 408.546 | 348.2 | 349.2 | 422.2 | 472.062 | 432.4 | 425.6 | 471.4 | 504.035 | 445.5 | 459 | 445 | 472.791 | 407.7 | 388.3 | 445.4 | 462.281 | 411.9 | 421.8 | 465.8 | 496.944 | 468.8 | 453.8 | 519.2 | 541.529 | 497.8 | 489.7 | 537.2 | 533.112 | 504.9 | 530.9 | 549.9 | 637 | 521.7 | 588 | 651.7 | 695.7 | 608.2 | 612.7 | 697.3 | 796.268 | 340.4 | 373.7 | 395.2 | 394.083 | 341.9 | 370.9 | 403.7 |
Gross Profit
| 79.1 | 93.4 | 84 | 72 | 80.7 | 91.7 | 115.383 | 114.6 | 84.3 | 70.5 | 85.25 | 67 | 65.7 | 87.8 | 96.516 | 72.7 | 49.6 | 96.1 | 95.862 | 87.4 | 81.5 | 99.6 | 99.192 | 90.5 | 84 | 93.1 | 105.18 | 83.7 | 92.4 | 99.8 | 116.767 | 77.1 | 78 | 100.9 | 115.85 | 91.4 | 78.9 | 120.1 | 135.169 | 102.8 | 103.9 | 124.8 | 131.104 | 89.7 | 97 | 126.9 | 125.3 | 133.9 | 123.7 | 164.6 | 154 | 143 | 134.6 | 157.1 | 142.458 | 77.3 | 94.7 | 106.1 | 118.834 | 82.6 | 86.4 | 116.4 |
Gross Profit Ratio
| 0.173 | 0.184 | 0.156 | 0.151 | 0.162 | 0.16 | 0.192 | 0.218 | 0.163 | 0.136 | 0.168 | 0.156 | 0.161 | 0.191 | 0.191 | 0.173 | 0.124 | 0.185 | 0.169 | 0.168 | 0.161 | 0.174 | 0.164 | 0.169 | 0.155 | 0.173 | 0.182 | 0.17 | 0.192 | 0.183 | 0.202 | 0.158 | 0.156 | 0.178 | 0.189 | 0.163 | 0.148 | 0.188 | 0.2 | 0.171 | 0.175 | 0.189 | 0.197 | 0.151 | 0.154 | 0.188 | 0.164 | 0.204 | 0.174 | 0.202 | 0.181 | 0.19 | 0.18 | 0.184 | 0.152 | 0.185 | 0.202 | 0.212 | 0.232 | 0.195 | 0.189 | 0.224 |
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 | 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
| 29.7 | 35.3 | 40.885 | 30.1 | 32.2 | 32.6 | 39.154 | 27 | 28.8 | 26.6 | 45.633 | 24.3 | 26.8 | 25.3 | 59.919 | 23.6 | 26.1 | 39.2 | 27.246 | 33.3 | 32.7 | 35.6 | 117.717 | 35.8 | 36.2 | 37.9 | 33.825 | 37.7 | 40 | 34.8 | 38.021 | 37.4 | 39.6 | 40.2 | 50.311 | 40.3 | 35.4 | 46.6 | 39.985 | 48.3 | 52.4 | 59.4 | 58.302 | 54.4 | 54.5 | 57.7 | 62.9 | 54.8 | 55.7 | 65.2 | 74 | 60.9 | 55.6 | 64.8 | 73.005 | 37.6 | 41.4 | 41.6 | 41.991 | 29.8 | 36.7 | 45.9 |
Selling & Marketing Expenses
| 39.8 | 40.6 | 41.528 | 34.8 | 39.3 | 41.9 | 31.768 | 33.4 | 41.7 | 39.8 | 39.628 | 34.9 | 35.9 | 41.1 | 46.342 | 37.4 | 41.8 | 51.8 | 46.881 | 47 | 48.2 | 50.3 | 53.677 | 48.5 | 47.2 | 47.3 | 49.687 | 43.5 | 43 | 45.3 | 53.487 | 41.8 | 46.7 | 49.4 | 51.37 | 49 | 55.1 | 62.4 | 63.524 | 61.5 | 62.3 | 64.2 | 68.147 | 58.3 | 67.3 | 68.5 | 72.3 | 56.9 | 64.9 | 70.6 | 79.8 | 70.2 | 66.1 | 68.6 | 63.833 | 39.5 | 47.6 | 50.4 | 47.361 | 44 | 42.1 | 56.6 |
SG&A
| 70.1 | 72.3 | 83.2 | 64.9 | 71.5 | 74.5 | 70.922 | 60.4 | 70.5 | 66.4 | 85.261 | 59.2 | 62.7 | 66.4 | 106.261 | 61 | 67.9 | 91 | 74.127 | 80.3 | 80.9 | 85.9 | 171.394 | 84.3 | 83.4 | 85.2 | 83.512 | 81.2 | 83 | 80.1 | 91.508 | 79.2 | 86.3 | 89.6 | 101.681 | 89.3 | 90.5 | 109 | 103.509 | 109.8 | 114.7 | 123.6 | 126.449 | 112.7 | 121.8 | 126.2 | 135.2 | 111.7 | 120.6 | 135.8 | 153.8 | 131.1 | 121.7 | 133.4 | 136.838 | 77.1 | 89 | 92 | 89.352 | 73.8 | 78.8 | 102.5 |
Other Expenses
| -446 | -72.3 | 0 | 0 | -1.1 | -4.4 | -15.275 | 23.7 | -5.5 | -1.4 | -3.064 | -1.1 | 0.7 | -0.8 | -10 | 8.7 | 1.4 | -0.2 | -3.1 | 0.6 | 4 | -1.5 | 0 | 5.5 | -9.2 | 4.1 | -3.4 | 0.4 | 1.9 | 1 | -6.9 | 7.9 | -0.8 | -0.2 | -7.2 | -0.8 | -5.4 | 13.3 | -50.8 | 2.3 | 5.8 | 44.8 | -48.9 | 5.3 | -4.4 | 48 | 12.2 | 0 | 21.8 | -1.8 | 17.3 | -3.1 | -3.3 | -2.3 | 111.905 | 9.1 | -5.3 | 0.9 | 14.787 | 0.7 | -5.8 | 0.7 |
Operating Expenses
| 446 | 72.3 | 83.2 | 64 | 70.4 | 70.1 | 55.647 | 84.1 | 65 | 65 | 82.197 | 58.1 | 63.4 | 65.6 | 96.261 | 69.7 | 69.3 | 90.8 | 71.027 | 80.9 | 84.9 | 84.4 | 190.194 | 78.8 | 74.2 | 81.1 | 80.112 | 81.6 | 84.9 | 81.1 | 84.608 | 87.1 | 85.5 | 89.4 | 94.481 | 88.5 | 85.1 | 122.3 | 52.709 | 112.1 | 120.5 | 168.4 | 77.549 | 118 | 117.4 | 174.2 | 147.4 | 111.7 | 142.4 | 134 | 171.1 | 128 | 118.4 | 131.1 | 248.743 | 86.2 | 83.7 | 92.9 | 104.139 | 74.5 | 73 | 103.2 |
Operating Income
| 10 | 21.1 | 0.8 | 8 | 10.3 | 21.6 | 42.889 | 30.5 | 19.3 | 5.5 | 12.727 | 8.9 | 2.3 | 22.2 | -7.654 | 3 | -19.7 | 5.3 | 13.733 | 6.5 | -3.4 | 15.3 | -85.199 | 11.7 | 9.8 | 12 | 17.091 | 2 | 7.4 | 18.6 | 14.826 | -9.9 | -7.5 | 11.4 | 0.564 | 2.9 | -6.2 | -2.2 | -53.07 | -9.4 | -16.6 | -43.7 | -13.687 | -28.3 | -20.3 | -47.2 | -22 | 26.3 | -18.8 | 30.6 | -17.1 | 14.9 | 16.3 | 26 | -106.285 | -8.9 | 11 | 13.2 | 30.785 | 8.1 | 13.4 | 13.1 |
Operating Income Ratio
| 0.022 | 0.042 | 0.001 | 0.017 | 0.021 | 0.038 | 0.071 | 0.058 | 0.037 | 0.011 | 0.025 | 0.021 | 0.006 | 0.048 | -0.015 | 0.007 | -0.049 | 0.01 | 0.024 | 0.013 | -0.007 | 0.027 | -0.141 | 0.022 | 0.018 | 0.022 | 0.03 | 0.004 | 0.015 | 0.034 | 0.026 | -0.02 | -0.015 | 0.02 | 0.001 | 0.005 | -0.012 | -0.003 | -0.078 | -0.016 | -0.028 | -0.066 | -0.021 | -0.048 | -0.032 | -0.07 | -0.029 | 0.04 | -0.026 | 0.037 | -0.02 | 0.02 | 0.022 | 0.03 | -0.113 | -0.021 | 0.023 | 0.026 | 0.06 | 0.019 | 0.029 | 0.025 |
Total Other Income Expenses Net
| -10 | -12.7 | -6.7 | -9.2 | -10.1 | -10.3 | -9.74 | -10.4 | -8 | -8.3 | 5.24 | -10.8 | -9.4 | -8.5 | -17.249 | -9.4 | -10.2 | -8.4 | -18.892 | -12.3 | -11.2 | -10.6 | -25.739 | -4.9 | -22.6 | -6.8 | -18.732 | -10.3 | -11.7 | -11.5 | -31.956 | -12 | -10.2 | 420.9 | -36.654 | -12.1 | -13.5 | -13.6 | -149.02 | -13.2 | -13 | -15.9 | -85.937 | -15 | -16.6 | -16.3 | -19.4 | -13.2 | -17.4 | -17.2 | -17.4 | -13.9 | -17.8 | -13.6 | -16.865 | -9.1 | -8.3 | -6.7 | 5.769 | 0 | -7.6 | -9 |
Income Before Tax
| 0.3 | 8.4 | -5.9 | -1.2 | 0.2 | 11.3 | 33.149 | 20.1 | 11.3 | -2.8 | 5.622 | -1.9 | -7.1 | 13.7 | -16.994 | -6.4 | -29.9 | -3.1 | 5.943 | -5.8 | -14.6 | 4.7 | -97.941 | 1.3 | -12.8 | 1.1 | 6.336 | -8.2 | -4.2 | 7.2 | 0.203 | -22 | -17.7 | 432.4 | -15.285 | -9.2 | -19.7 | -15.8 | -66.56 | -22.6 | -29.6 | -59.5 | -32.382 | -43.3 | -37 | -63.5 | -41.4 | 9 | -36.1 | 13.4 | -34.5 | 1.1 | -1.6 | 12.4 | -123.15 | -18 | 2.7 | 6.5 | 20.464 | 0 | 5.8 | 4.2 |
Income Before Tax Ratio
| 0.001 | 0.017 | -0.011 | -0.003 | 0 | 0.02 | 0.055 | 0.038 | 0.022 | -0.005 | 0.011 | -0.004 | -0.017 | 0.03 | -0.034 | -0.015 | -0.075 | -0.006 | 0.01 | -0.011 | -0.029 | 0.008 | -0.162 | 0.002 | -0.024 | 0.002 | 0.011 | -0.017 | -0.009 | 0.013 | 0 | -0.045 | -0.035 | 0.763 | -0.025 | -0.016 | -0.037 | -0.025 | -0.098 | -0.038 | -0.05 | -0.09 | -0.049 | -0.073 | -0.059 | -0.094 | -0.054 | 0.014 | -0.051 | 0.016 | -0.041 | 0.001 | -0.002 | 0.015 | -0.131 | -0.043 | 0.006 | 0.013 | 0.04 | 0 | 0.013 | 0.008 |
Income Tax Expense
| 3 | 7.1 | 1.3 | 0.9 | 5.5 | 3.2 | 11.304 | 2.5 | 2.8 | 2.4 | 0.404 | 0.7 | 1.3 | 4.9 | 2.41 | 1.4 | 1.3 | 4.3 | 7.076 | 2.5 | 1.5 | 2.8 | 24.767 | 5.2 | 4.2 | 5.2 | -1.961 | 4.3 | 4.2 | 3.5 | 0.879 | 3.1 | 2.2 | 89.5 | -2.078 | 3 | -1.2 | 4.5 | -18.374 | 2.3 | 2.6 | -14.9 | -14.139 | 3.5 | -8.8 | -16.2 | 2.4 | 2 | -9.2 | 4 | -10.4 | 0.3 | 0 | 3.8 | -37.257 | -0.2 | 1 | 1.8 | 3.213 | 8.4 | 1.7 | 1.3 |
Net Income
| -3 | 1.2 | -6.8 | -1.4 | 4.8 | 8.7 | 22.619 | 17.5 | 8.8 | -5.2 | 5.844 | -2.2 | -7.9 | 8.9 | -19.329 | -7.5 | -31.2 | -7.4 | -0.768 | -8.3 | -16.1 | 1.9 | -122.765 | -3.9 | -17 | -5.2 | 7.172 | -13.4 | -9.3 | 3 | -1.77 | -25.7 | -20.1 | 342.7 | -13.234 | -12.4 | -18.7 | -20.3 | -48.086 | -25 | -32.2 | -44.6 | -18.243 | -46.8 | -28.2 | -47.4 | -44.5 | 7.2 | -26.9 | 9.2 | -24.7 | 0.8 | -1.6 | 8 | -85.993 | -17.8 | 1.7 | 4.2 | 17.251 | -0.3 | 4.1 | 2.9 |
Net Income Ratio
| -0.007 | 0.002 | -0.013 | -0.003 | 0.01 | 0.015 | 0.038 | 0.033 | 0.017 | -0.01 | 0.012 | -0.005 | -0.019 | 0.019 | -0.038 | -0.018 | -0.078 | -0.014 | -0.001 | -0.016 | -0.032 | 0.003 | -0.204 | -0.007 | -0.031 | -0.01 | 0.012 | -0.027 | -0.019 | 0.006 | -0.003 | -0.053 | -0.04 | 0.605 | -0.022 | -0.022 | -0.035 | -0.032 | -0.071 | -0.042 | -0.054 | -0.067 | -0.027 | -0.079 | -0.045 | -0.07 | -0.058 | 0.011 | -0.038 | 0.011 | -0.029 | 0.001 | -0.002 | 0.009 | -0.092 | -0.043 | 0.004 | 0.008 | 0.034 | -0.001 | 0.009 | 0.006 |
EPS
| -0.014 | 0.006 | -0.032 | -0.007 | 0.023 | 0.041 | 0.11 | 0.083 | 0.042 | -0.025 | 0.025 | -0.01 | -0.037 | 0.04 | -0.093 | -0.036 | -0.15 | -0.035 | -0.004 | -0.039 | -0.076 | 0.01 | -0.59 | -0.019 | -0.081 | -0.025 | 0.034 | -0.063 | -0.044 | 0.01 | -0.008 | -0.12 | -0.099 | 1.75 | -0.085 | -0.079 | -0.12 | -0.13 | -0.31 | -0.16 | -0.21 | -0.28 | -0.29 | -0.73 | -1.61 | -2.71 | -2.55 | 0.4 | -1.54 | 0.54 | -1.41 | 0.046 | -0.092 | 0.46 | -6.55 | -1.36 | 0.13 | 0.32 | 1.31 | -0.023 | 0.24 | 0.22 |
EPS Diluted
| -0.014 | 0.006 | -0.032 | -0.007 | 0.023 | 0.041 | 0.11 | 0.083 | 0.042 | -0.025 | 0.025 | -0.01 | -0.037 | 0.04 | -0.092 | -0.036 | -0.15 | -0.035 | -0.004 | -0.039 | -0.076 | 0.01 | -0.58 | -0.016 | -0.081 | -0.021 | 0.034 | -0.053 | -0.037 | 0.01 | -0.008 | -0.1 | -0.083 | 1.49 | -0.085 | -0.067 | -0.1 | -0.11 | -0.31 | -0.14 | -0.18 | -0.24 | -0.29 | -0.63 | -1.51 | -2.53 | -2.38 | 0.38 | -1.44 | 0.51 | -1.32 | 0.043 | -0.085 | 0.44 | -6.55 | -1.36 | 0.13 | 0.32 | 1.31 | -0.023 | 0.23 | 0.22 |
EBITDA
| 7 | 41 | 35.6 | 28.1 | 29 | 39.4 | 52.508 | 47 | 35.3 | 22 | 39.661 | 24.8 | 18.1 | 37.7 | 36.251 | 22.6 | 2.1 | 31.7 | 29.599 | 28.8 | 18.8 | 37 | -25.91 | 22.4 | 20.6 | 23.3 | 18.43 | 13.2 | 18.6 | 30.5 | 888.921 | 2.7 | 5.3 | -402.9 | 7.688 | 19.8 | 9.7 | 16.4 | -26.73 | 12.3 | 3.4 | -22.7 | 11.109 | -2.1 | 2.9 | -23.9 | 5.6 | 45.8 | 6.9 | 55.9 | 10.3 | 41.8 | 44.5 | 54.4 | -49.379 | 10.7 | 33.2 | 33.9 | 65.583 | 30.2 | 35.9 | 37.5 |
EBITDA Ratio
| 0.015 | 0.081 | 0.066 | 0.059 | 0.058 | 0.069 | 0.087 | 0.089 | 0.068 | 0.042 | 0.078 | 0.058 | 0.044 | 0.082 | 0.072 | 0.054 | 0.005 | 0.061 | 0.052 | 0.055 | 0.037 | 0.065 | -0.043 | 0.042 | 0.038 | 0.043 | 0.032 | 0.027 | 0.039 | 0.056 | 1.535 | 0.006 | 0.011 | -0.711 | 0.013 | 0.035 | 0.018 | 0.026 | -0.04 | 0.02 | 0.006 | -0.034 | 0.017 | -0.004 | 0.005 | -0.035 | 0.007 | 0.07 | 0.01 | 0.068 | 0.012 | 0.056 | 0.06 | 0.064 | -0.053 | 0.026 | 0.071 | 0.068 | 0.128 | 0.071 | 0.079 | 0.072 |