Bure Equity AB (publ)
SSE:BURE.ST
303.6 (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
| 152 | 47 | 8 | 4 | 129 | 62 | 2 | 4 | 96 | 116 | 2 | 5 | 379.2 | 400 | 88.5 | 60.7 | 107.4 | 80.2 | 110 | 87.5 | 195.9 | 651.3 | 100.2 | 90.6 | 215.2 | 100.8 | 113.3 | 97.6 | 438.3 | 96.2 | 121.4 | 99.6 | 263.4 | 115 | 511.7 | 105.2 | 308.9 | 122.9 | 270.4 | 202.3 | 189.2 | 164.2 | 47.7 | 157.4 | 204.8 | 197.9 | 200.2 | 152.6 | 215 | 204.3 | 215.4 | 167.2 | 239.9 | 205.8 | 41.6 | 279 | 417.8 | 556.9 | 240.8 | 184.6 | 278.8 | 276 |
| Cost of Revenue
| 9 | 10 | 11 | 9 | 16 | 9 | 9 | 6 | 25 | 9 | 15 | 6 | 22 | 7.8 | 59 | 45.3 | 52.7 | 56.3 | 61.8 | 55.7 | 61.8 | 57.6 | 59.3 | 60.2 | 76.7 | 70.6 | 72.4 | 63.6 | 73.7 | 69.2 | 74.3 | 57.5 | 72.7 | 64.7 | 74.3 | 56.4 | 72.5 | 74.7 | 79.8 | 72.9 | 77 | 80.7 | -5.5 | 94 | 114.6 | 119.6 | 489.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 143 | 37 | -3 | -5 | 113 | 53 | -7 | -2 | 71 | 107 | -13 | -1 | 357.2 | 392.2 | 29.5 | 15.4 | 54.7 | 23.9 | 48.2 | 31.8 | 134.1 | 593.7 | 40.9 | 30.4 | 138.5 | 30.2 | 40.9 | 34 | 364.6 | 27 | 47.1 | 42.1 | 190.7 | 50.3 | 437.4 | 48.8 | 236.4 | 48.2 | 190.6 | 129.4 | 112.2 | 83.5 | 53.2 | 63.4 | 90.2 | 78.3 | -289.3 | 152.6 | 215 | 204.3 | 215.4 | 167.2 | 239.9 | 205.8 | 41.6 | 279 | 417.8 | 556.9 | 240.8 | 184.6 | 278.8 | 276 |
| Gross Profit Ratio
| 0.941 | 0.787 | -0.375 | -1.25 | 0.876 | 0.855 | -3.5 | -0.5 | 0.74 | 0.922 | -6.5 | -0.2 | 0.942 | 0.981 | 0.333 | 0.254 | 0.509 | 0.298 | 0.438 | 0.363 | 0.685 | 0.912 | 0.408 | 0.336 | 0.644 | 0.3 | 0.361 | 0.348 | 0.832 | 0.281 | 0.388 | 0.423 | 0.724 | 0.437 | 0.855 | 0.464 | 0.765 | 0.392 | 0.705 | 0.64 | 0.593 | 0.509 | 1.115 | 0.403 | 0.44 | 0.396 | -1.445 | 1 | 1 | 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 | 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 | 0 | 0 | 0 | 8 | 6 | 6 | 5 | 9 | 7 | 6 | 2 | 9.5 | 6.8 | 34.4 | 26.7 | 35.1 | 37.2 | 45.7 | 31.2 | 37 | 33.2 | 44.6 | 36.8 | 45.9 | 44.9 | 57.6 | 40.6 | 49.1 | 39.3 | 51.4 | 43.3 | 44.7 | 39.2 | 47.2 | 43.1 | 51 | 48.2 | 52 | 45.3 | 55.2 | 51.8 | -6 | 58.4 | 68.5 | 63.9 | 0 | 0 | 78.4 | 0 | 0 | 62.3 | 76.9 | 0 | 31.1 | 95.1 | 87.5 | 80.9 | 62.6 | 71.5 | 71 | 73 |
| Selling & Marketing 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 | 67.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.9 | 0 | 0 | 0 |
| SG&A
| 25 | 21 | 26 | 13 | 8 | 6 | 6 | 5 | 9 | 7 | 6 | 2 | 9.5 | 6.8 | 34.4 | 26.7 | 35.1 | 37.2 | 45.7 | 31.2 | 37 | 33.2 | 44.6 | 36.8 | 45.9 | 44.9 | 57.6 | 40.6 | 49.1 | 39.3 | 51.4 | 43.3 | 44.7 | 39.2 | 47.2 | 43.1 | 51 | 48.2 | 52 | 45.3 | 55.2 | 51.8 | -6 | 58.4 | 68.5 | 63.9 | 0 | 0 | 78.4 | 67.8 | 71.4 | 62.3 | 76.9 | 0 | 31.1 | 95.1 | 87.5 | 80.9 | 79.5 | 71.5 | 71 | 73 |
| Other Expenses
| 1,612 | 2,943 | 2,966 | -1,376 | 605 | 2,363 | 2,411 | -2,444 | -2,678 | 0 | 0 | 0 | 3,566.6 | -653.6 | 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 | 4.7 | -4.1 | 0 | 8.1 | -3.9 | 2 | 0.2 | 1.6 | -3 | 1.6 | 8.5 |
| Operating Expenses
| -1,621 | -2,943 | -2,966 | 1,372 | -615 | -2,366 | -2,414 | 2,443 | 2,661 | 6,725 | -1,296 | -1,402 | -3,579.9 | 652.6 | -639.1 | -2,476.6 | -3,413.2 | 3,479.4 | -2,027.8 | -354 | 43.8 | 37.4 | 47.2 | 38.8 | 48.2 | 42.9 | 58.7 | 45.1 | 51.9 | 42.1 | 56.8 | 47 | 48.6 | 39.5 | 48.5 | 47.3 | 50.4 | 50 | 61.2 | 52.7 | 62.2 | 56.8 | 82.5 | 67.2 | 81.3 | 47.6 | -134.9 | 189.2 | 246.6 | 181.8 | 748.8 | 137.4 | -1 | 204.6 | -15.1 | -0.2 | -155.4 | -284.7 | 64.7 | 25.1 | -131.3 | 13.3 |
| Operating Income
| 1,755 | 2,980 | 2,963 | -1,377 | 727 | 2,418 | 2,406 | -2,444 | -2,590 | -6,617 | 1,280 | 1,401 | 3,937 | -260.4 | 704.6 | 2,521 | 3,486.1 | -3,463.3 | 2,598.9 | 367.3 | -646.2 | 1,914.8 | 828.5 | -133.6 | 637.6 | 493.7 | -1,017.9 | 1,556.3 | 298.5 | 15.5 | -1,012 | 1,810.4 | 439.3 | -75.4 | 1,897.4 | -519.4 | 436.7 | 1,144.8 | 343.5 | 199.7 | 184.1 | 258.6 | 86.7 | 52.8 | 29.4 | 43.1 | -126.2 | -36.6 | -37 | 22.5 | 57.1 | -137.4 | 1 | 11.8 | 15.1 | 0.2 | 155.4 | 284.7 | -64.7 | -25.1 | 131.3 | -13.3 |
| Operating Income Ratio
| 11.546 | 63.404 | 370.375 | -344.25 | 5.636 | 39 | 1,203 | -611 | -26.979 | -57.043 | 640 | 280.2 | 10.382 | -0.651 | 7.962 | 41.532 | 32.459 | -43.183 | 23.626 | 4.198 | -3.299 | 2.94 | 8.268 | -1.475 | 2.963 | 4.898 | -8.984 | 15.946 | 0.681 | 0.161 | -8.336 | 18.177 | 1.668 | -0.656 | 3.708 | -4.937 | 1.414 | 9.315 | 1.27 | 0.987 | 0.973 | 1.575 | 1.818 | 0.335 | 0.144 | 0.218 | -0.63 | -0.24 | -0.172 | 0.11 | 0.265 | -0.822 | 0.004 | 0.057 | 0.363 | 0.001 | 0.372 | 0.511 | -0.269 | -0.136 | 0.471 | -0.048 |
| Total Other Income Expenses Net
| 9 | 10 | 11 | 3 | 2 | 3 | 3 | 2 | 4 | 1 | 2 | 1 | 1.1 | 0.9 | -4.8 | -5.6 | -4.9 | 3.8 | -6.9 | 0.5 | 0.5 | 5.1 | -1.4 | -1.2 | 0 | 1.1 | -7.8 | -4 | 0.8 | -1.5 | -2.1 | 3.6 | 2.1 | 1.4 | -0.4 | 0.8 | -2.6 | -1.5 | 1.4 | 0.3 | 0.3 | -1.1 | -43.8 | 13.5 | 0.1 | -1.6 | 68.9 | -51.1 | 1.6 | -0.1 | 1.4 | 4.7 | -4.1 | 0 | 8.1 | -4 | -3.8 | -5.2 | 1.4 | -2.9 | -3.2 | 3.8 |
| Income Before Tax
| 1,764 | 2,990 | 2,974 | -1,374 | 729 | 2,421 | 2,409 | -2,442 | -2,586 | -6,616 | 1,282 | 1,402 | 3,938.1 | -259.5 | 699.8 | 2,515.4 | 3,481.2 | -3,459.5 | 2,592 | 367.8 | -645.7 | 1,919.9 | 827.1 | -134.8 | 637.6 | 494.8 | -1,025.7 | 1,552.3 | 299.3 | 14 | -1,014.1 | 1,814 | 441.4 | -74 | 1,897 | -518.6 | 434.1 | 1,143.3 | 344.9 | 200 | 184.4 | 257.5 | 42.9 | 66.3 | 29.5 | 41.5 | -57.3 | -87.7 | -35.4 | 22.4 | 58.5 | -132.7 | -3.1 | 11.8 | 23.2 | -3.8 | 151.6 | 279.5 | -63.3 | -28 | 128.1 | -9.5 |
| Income Before Tax Ratio
| 11.605 | 63.617 | 371.75 | -343.5 | 5.651 | 39.048 | 1,204.5 | -610.5 | -26.938 | -57.034 | 641 | 280.4 | 10.385 | -0.649 | 7.907 | 41.44 | 32.413 | -43.136 | 23.564 | 4.203 | -3.296 | 2.948 | 8.254 | -1.488 | 2.963 | 4.909 | -9.053 | 15.905 | 0.683 | 0.146 | -8.353 | 18.213 | 1.676 | -0.643 | 3.707 | -4.93 | 1.405 | 9.303 | 1.276 | 0.989 | 0.975 | 1.568 | 0.899 | 0.421 | 0.144 | 0.21 | -0.286 | -0.575 | -0.165 | 0.11 | 0.272 | -0.794 | -0.013 | 0.057 | 0.558 | -0.014 | 0.363 | 0.502 | -0.263 | -0.152 | 0.459 | -0.034 |
| Income Tax Expense
| 0 | -2 | 1 | 3 | 1 | 8 | 2 | 2 | 5 | 8 | 3 | 0 | 5.6 | 7.6 | 0.1 | 0.1 | 0.2 | 0.6 | 4.5 | -0.1 | 0.3 | 0.4 | 3.7 | -0.3 | 0.5 | 0.3 | 4.1 | -0.1 | 1.3 | 0.5 | -9.4 | 0.4 | 1.8 | 1.4 | 9.9 | -0.3 | 4.8 | 1 | 11.5 | -2.7 | 5.5 | 6 | 1.8 | -57 | 1.8 | 0.2 | 7.2 | -1.1 | 0.6 | 1 | -16.3 | -0.2 | 4 | 1.2 | 6.2 | -17.1 | 12.4 | 13.9 | -3 | -1.5 | 5.8 | 3.5 |
| Net Income
| 1,764 | 2,992 | 2,973 | -1,374 | 730 | 2,416 | 2,410 | -2,442 | -2,587 | -6,623 | 1,282 | 1,403 | 3,933.7 | -266 | 698.9 | 2,513.8 | 3,482 | -3,460 | 2,586 | 367.8 | -646 | 1,919.4 | 823.6 | -134.5 | 637 | 494.5 | -1,029.7 | 1,552.4 | 298 | 13.5 | -1,004.8 | 1,813.6 | 439.5 | -75.4 | 1,888.3 | -518.3 | 429.2 | 1,142.3 | 333.4 | 202.7 | 177.1 | 249.6 | 51.6 | 66.7 | 28.2 | 42.4 | -47.1 | -86.4 | -36.1 | 21.4 | 74.8 | -132.5 | -6.4 | 10.6 | 153.4 | 13.3 | 139.2 | 265.6 | -59.6 | -26.5 | 129.6 | 2 |
| Net Income Ratio
| 11.605 | 63.66 | 371.625 | -343.5 | 5.659 | 38.968 | 1,205 | -610.5 | -26.948 | -57.095 | 641 | 280.6 | 10.374 | -0.665 | 7.897 | 41.414 | 32.421 | -43.142 | 23.509 | 4.203 | -3.298 | 2.947 | 8.22 | -1.485 | 2.96 | 4.906 | -9.088 | 15.906 | 0.68 | 0.14 | -8.277 | 18.209 | 1.669 | -0.656 | 3.69 | -4.927 | 1.389 | 9.295 | 1.233 | 1.002 | 0.936 | 1.52 | 1.082 | 0.424 | 0.138 | 0.214 | -0.235 | -0.566 | -0.168 | 0.105 | 0.347 | -0.792 | -0.027 | 0.052 | 3.688 | 0.048 | 0.333 | 0.477 | -0.248 | -0.144 | 0.465 | 0.007 |
| EPS
| 23.79 | 40.35 | 40.1 | -18.53 | 9.85 | 32.58 | 32.5 | -32.93 | -34.89 | -89.32 | 17.29 | 18.92 | 53.05 | -3.59 | 9.01 | 34.76 | 50.01 | -50.17 | 37.49 | 5.33 | -9.37 | 27.83 | 11.9 | -1.94 | 9.2 | 7.13 | -14.85 | 22.39 | 4.3 | 0.19 | -14.49 | 26.16 | 6.34 | -1.09 | 27.22 | -7.47 | 6.08 | 16.11 | 4.55 | 2.68 | 2.34 | 3.28 | 1.33 | 1.43 | 0.7 | 3.01 | 0 | -1.06 | -0.44 | 0.26 | 0 | -1.56 | -0.072 | 0.12 | 0 | 0.15 | 1.55 | 2.96 | 0 | -0.53 | 2.57 | 0.03 |
| EPS Diluted
| 23.72 | 40.24 | 40.01 | -18.53 | 9.83 | 32.58 | 32.48 | -32.93 | -34.89 | -89.32 | 17.29 | 18.92 | 53.05 | -3.59 | 9.01 | 34.76 | 50.01 | -50.17 | 37.49 | 5.33 | -9.37 | 27.83 | 11.9 | -1.94 | 9.2 | 7.13 | -14.85 | 22.39 | 4.3 | 0.19 | -14.49 | 26.16 | 6.34 | -1.09 | 27.22 | -7.47 | 6.08 | 16.11 | 4.52 | 2.68 | 2.34 | 3.28 | 1.33 | 1.43 | 0.7 | 3.01 | 0 | -1.06 | -0.44 | 0.26 | 0 | -1.56 | -0.072 | 0.12 | 0 | 0.15 | 1.55 | 2.96 | 0 | -0.53 | 2.57 | 0.03 |
| EBITDA
| 1,756 | 2,981 | 2,964 | -1,373 | 730 | 2,422 | 2,410 | -2,441 | -2,585 | -6,615 | 1,285 | 1,403 | 3,938.7 | -258.8 | 720.1 | 2,527.4 | 3,493.2 | -3,437.5 | 2,083.1 | 400.5 | 105.9 | 571.4 | -4.8 | -2.1 | 96.2 | -3.7 | 2 | -1.4 | 320.3 | -9.3 | -1.3 | -1,815.2 | 150.3 | 18.7 | 397.7 | 11.5 | 194.5 | 7.6 | 143.4 | 84.6 | 67.3 | 34.3 | 82.1 | -2.5 | 19.8 | 30.7 | 34 | -23.5 | -20.5 | 22.5 | -520.4 | 145.4 | 265.5 | -0.1 | 58 | 300.7 | 576.9 | 851.2 | 176.1 | 166.4 | 485.2 | 268.9 |
| EBITDA Ratio
| 11.553 | 63.426 | 370.5 | -343.25 | 5.659 | 39.065 | 1,205 | -610.25 | -26.927 | -57.026 | 642.5 | 280.6 | 10.387 | -0.647 | 8.137 | 41.638 | 32.525 | -42.862 | 18.937 | 4.577 | 0.541 | 0.877 | -0.048 | -0.023 | 0.447 | -0.037 | 0.018 | -0.014 | 0.731 | -0.097 | -0.011 | -18.225 | 0.571 | 0.163 | 0.777 | 0.109 | 0.63 | 0.062 | 0.53 | 0.418 | 0.356 | 0.209 | 1.721 | -0.016 | 0.097 | 0.155 | 0.17 | -0.154 | -0.095 | 0.11 | -2.416 | 0.87 | 1.107 | -0 | 1.394 | 1.078 | 1.381 | 1.528 | 0.731 | 0.901 | 1.74 | 0.974 |