Freja eID Group AB (publ)
SSE:FREJA.ST
8.14 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 36.293 | 29.422 | 20.636 | 21.897 | 99.739 | 76.231 | 61.006 | 60.097 | 62.408 | 51.222 | 54.532 | 40.373 |
| Cost of Revenue
| 55.057 | -7.138 | -4.587 | -3.012 | 30.989 | 23.301 | 15.932 | 18.075 | 22.624 | 14.591 | 11.637 | 11.56 |
| Gross Profit
| -18.764 | 36.56 | 25.223 | 24.909 | 68.75 | 52.93 | 45.074 | 42.022 | 39.783 | 36.632 | 42.896 | 28.814 |
| Gross Profit Ratio
| -0.517 | 1.243 | 1.222 | 1.138 | 0.689 | 0.694 | 0.739 | 0.699 | 0.637 | 0.715 | 0.787 | 0.714 |
| Reseach & Development Expenses
| 10.934 | 9.665 | 8.04 | 3.458 | 2.448 | 4.042 | 2.55 | 1.9 | 0 | 1.5 | 0.4 | 3.1 |
| General & Administrative Expenses
| 60.683 | 58.34 | 20.213 | 17.306 | 29.156 | 30.101 | 26.392 | 26.584 | 21.42 | 14.536 | 14.784 | 8.285 |
| Selling & Marketing Expenses
| 0.381 | 3.978 | 4.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 61.064 | 62.318 | 20.213 | 17.306 | 29.156 | 30.101 | 26.392 | 26.584 | 21.42 | 14.536 | 14.784 | 8.285 |
| Other Expenses
| 0 | 76.181 | 52.124 | 51.838 | 68.72 | 51.223 | 0.047 | 0.206 | 27.947 | 20.53 | 18.394 | 14.131 |
| Operating Expenses
| 10.934 | 76.181 | 72.337 | 69.144 | 97.876 | 81.324 | 67.475 | 60.619 | 49.366 | 35.066 | 33.178 | 22.416 |
| Operating Income
| -29.698 | -38.119 | -47.114 | -44.235 | -29.126 | -28.394 | -22.402 | -18.596 | -9.583 | 1.526 | 9.747 | 6.398 |
| Operating Income Ratio
| -0.818 | -1.296 | -2.283 | -2.02 | -0.292 | -0.372 | -0.367 | -0.309 | -0.154 | 0.03 | 0.179 | 0.158 |
| Total Other Income Expenses Net
| -1.913 | -0.325 | -0.739 | 0.157 | 0.759 | -0.627 | -0.169 | 0.708 | -0.108 | 0.278 | -7.484 | -0.226 |
| Income Before Tax
| -31.611 | -38.444 | -47.853 | -44.078 | -28.367 | -29.021 | -22.617 | -18.095 | -9.691 | 1.844 | 2.233 | 6.173 |
| Income Before Tax Ratio
| -0.871 | -1.307 | -2.319 | -2.013 | -0.284 | -0.381 | -0.371 | -0.301 | -0.155 | 0.036 | 0.041 | 0.153 |
| Income Tax Expense
| 0.352 | 0.319 | 4.476 | 0.981 | -3.676 | 0.367 | 0.219 | 0.306 | -1.552 | 0.505 | 0.591 | 1.684 |
| Net Income
| -31.963 | -38.763 | -52.329 | -45.059 | -24.691 | -29.388 | -22.837 | -18.401 | -8.139 | 1.339 | 1.642 | 4.488 |
| Net Income Ratio
| -0.881 | -1.317 | -2.536 | -2.058 | -0.248 | -0.386 | -0.374 | -0.306 | -0.13 | 0.026 | 0.03 | 0.111 |
| EPS
| -1.59 | -2.05 | -2.93 | -3.06 | -1.69 | -2.12 | -1.72 | -1.5 | -0.61 | 0.11 | 0.17 | 0.47 |
| EPS Diluted
| -1.59 | -2.05 | -2.93 | -3.06 | -1.69 | -2.12 | -1.72 | -1.5 | -0.61 | 0.11 | 0.13 | 0.36 |
| EBITDA
| -25.498 | -24.212 | -34.617 | -29.642 | -14.282 | -22.105 | -17.768 | -14.651 | -7.21 | 3.245 | 3.439 | 6.794 |
| EBITDA Ratio
| -0.703 | -0.823 | -1.678 | -1.354 | -0.143 | -0.29 | -0.291 | -0.244 | -0.116 | 0.063 | 0.063 | 0.168 |