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.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 10.032 | 10.316 | 10.34 | 8.464 | 8.996 | 8.493 | 10.091 | 6.566 | 6.739 | 6.026 | 5.856 | 3.648 | 5.413 | 5.736 | 6.06 | 4.535 | 6.223 | 18.738 | 19.672 | 23.762 | 28.21 | 28.141 | 19.461 | 19.824 | 19.163 | 17.737 | 16.006 | 18.475 | 12.4 | 14.21 | 18.078 | 16.029 | 13.91 | 12.261 | 17.529 | 17.757 | 15.274 | 11.772 | 16.226 | 10.116 | 11.808 | 13.95 | 19.295 | 10.048 |
| Cost of Revenue
| 16.765 | 17.331 | 16.231 | -2.647 | -3.029 | -2.647 | -2.853 | -1.526 | -1.296 | -1.463 | -1.477 | -1.468 | -1.222 | -0.42 | 0.451 | -0.804 | -1.411 | 3.909 | 4.348 | 7.742 | 9.34 | 9.571 | 5.105 | 5.917 | 6.652 | 5.637 | 4.37 | 6.703 | 1.835 | 2.97 | 5.617 | 4.967 | 4.668 | 2.855 | 6.397 | 7.453 | 6.473 | 3.382 | 5.665 | 2.313 | 2.694 | 4.55 | 4.812 | 1.685 |
| Gross Profit
| -6.733 | -7.015 | -5.891 | 11.111 | 12.025 | 11.14 | 12.944 | 8.092 | 8.035 | 7.489 | 7.333 | 5.116 | 6.635 | 6.156 | 5.609 | 5.339 | 7.634 | 14.829 | 15.324 | 16.02 | 18.87 | 18.57 | 14.356 | 13.907 | 12.511 | 12.1 | 11.636 | 11.772 | 10.565 | 11.24 | 12.461 | 11.062 | 9.242 | 9.406 | 11.131 | 10.304 | 8.801 | 8.39 | 10.562 | 7.803 | 9.114 | 9.4 | 14.484 | 8.363 |
| Gross Profit Ratio
| -0.671 | -0.68 | -0.57 | 1.313 | 1.337 | 1.312 | 1.283 | 1.232 | 1.192 | 1.243 | 1.252 | 1.402 | 1.226 | 1.073 | 0.926 | 1.177 | 1.227 | 0.791 | 0.779 | 0.674 | 0.669 | 0.66 | 0.738 | 0.702 | 0.653 | 0.682 | 0.727 | 0.637 | 0.852 | 0.791 | 0.689 | 0.69 | 0.664 | 0.767 | 0.635 | 0.58 | 0.576 | 0.713 | 0.651 | 0.771 | 0.772 | 0.674 | 0.751 | 0.832 |
| Reseach & Development Expenses
| 0 | 0 | 6.77 | 0 | 0 | 0 | 5.548 | 0 | 0 | 0 | 4.465 | 0 | 0 | 0 | 3.458 | 0 | 0 | 0 | 0.648 | 0.6 | 0.2 | 1 | 1.542 | 0.9 | 0.8 | 0.8 | 0.75 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 1.1 | 0.4 | 0.4 | 0.8 | 1.5 | 0 | 0.3 | 0.1 | 0.4 | 0 |
| General & Administrative Expenses
| 0 | 0 | 13.878 | 0 | 0 | 0 | 10.33 | 5.232 | 6.765 | 4.76 | 6.08 | 4.815 | 4.837 | 4.465 | 4.423 | 3.625 | 5.368 | 6.272 | 6.449 | 4.907 | 10.579 | 7.227 | 7.739 | 6.075 | 7.994 | 8.401 | 6.866 | 7.01 | 7.239 | 5.37 | 7.82 | 5.883 | 6.628 | 6.335 | 4.2 | 5.517 | 6.5 | 4.186 | 4.79 | 2.788 | 4.172 | 2.977 | 4.008 | 3.882 |
| Selling & Marketing Expenses
| 0 | 0 | 0.381 | 0 | 0 | 0 | 3.978 | 0 | 0 | 0 | 4.694 | 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 |
| SG&A
| 0 | 15.093 | 14.259 | 17.278 | 14.935 | 14.597 | 14.308 | 5.232 | 6.765 | 4.76 | 6.08 | 4.815 | 4.837 | 4.465 | 4.423 | 3.625 | 5.368 | 6.272 | 6.449 | 4.907 | 10.579 | 7.227 | 7.739 | 6.075 | 7.994 | 8.401 | 6.866 | 7.01 | 7.239 | 5.37 | 7.82 | 5.883 | 6.628 | 6.335 | 4.2 | 5.517 | 6.5 | 4.186 | 4.79 | 2.788 | 4.172 | 2.977 | 4.008 | 3.882 |
| Other Expenses
| 0 | 0 | 0 | 0 | 0 | 18.109 | 20.23 | 13.529 | 11.8 | 13.872 | -1.139 | 0.027 | 0.385 | 0.804 | -1.544 | 0.866 | 0.281 | 0.515 | -1.391 | 1.759 | 1.559 | 17.063 | 13.704 | 11.937 | 0.108 | 0.026 | -0.077 | 0.064 | 0.053 | 0.005 | -0.21 | 0.103 | 0.298 | 0.046 | 7.591 | 0.061 | 6.772 | 0.03 | 5.419 | 4.975 | 4.973 | 5.01 | 4.888 | 4.559 |
| Operating Expenses
| 7.403 | 7.773 | 18.3 | 21.059 | 18.73 | 18.109 | 20.23 | 18.761 | 18.565 | 18.632 | 19.446 | 18.64 | 17.061 | 17.18 | 16.597 | 15.52 | 17.879 | 24.406 | 26.264 | 20.568 | 26.723 | 24.29 | 21.47 | 18.012 | 21.045 | 20.805 | 18.081 | 16.756 | 17.335 | 15.4 | 16.963 | 13.815 | 15.011 | 14.962 | 11.851 | 12.536 | 13.272 | 10.707 | 10.209 | 7.763 | 9.145 | 7.987 | 8.896 | 8.441 |
| Operating Income
| -6.733 | -7.015 | -5.891 | -9.948 | -6.704 | -6.969 | -5.649 | -10.669 | -10.53 | -11.143 | -12.114 | -13.525 | -10.426 | -11.024 | -9.999 | -10.181 | -10.245 | -9.576 | -9.33 | -4.548 | -7.853 | -5.721 | -7.113 | -4.105 | -8.535 | -8.705 | -6.446 | -4.983 | -6.77 | -4.16 | -4.501 | -2.753 | -5.768 | -5.556 | -0.72 | -2.232 | -4.469 | -2.319 | 0.313 | 0.04 | -0.03 | 1.414 | 5.618 | -0.077 |
| Operating Income Ratio
| -0.671 | -0.68 | -0.57 | -1.175 | -0.745 | -0.821 | -0.56 | -1.625 | -1.563 | -1.849 | -2.069 | -3.708 | -1.926 | -1.922 | -1.65 | -2.245 | -1.646 | -0.511 | -0.474 | -0.191 | -0.278 | -0.203 | -0.366 | -0.207 | -0.445 | -0.491 | -0.403 | -0.27 | -0.546 | -0.293 | -0.249 | -0.172 | -0.415 | -0.453 | -0.041 | -0.126 | -0.293 | -0.197 | 0.019 | 0.004 | -0.003 | 0.101 | 0.291 | -0.008 |
| Total Other Income Expenses Net
| -0.551 | -1.295 | -0.478 | -0.159 | -1.032 | -0.468 | -0.148 | -0.067 | -0.143 | -0.1 | 0.001 | -0.074 | 0.219 | 0.465 | -0.307 | 0.665 | 47.018 | -0.1 | -1.694 | 1.531 | 1.39 | -0.128 | -0.016 | -0.018 | -0.169 | -0.246 | -0.209 | -0.054 | -0.074 | 0.132 | -0.095 | 0.215 | 0.478 | 0.142 | -0.086 | 0.155 | -0.032 | 0.058 | 0.043 | 0.058 | 0.046 | -0.001 | -7.309 | -0.051 |
| Income Before Tax
| -7.284 | -8.31 | -6.369 | -10.107 | -7.736 | -7.437 | -5.797 | -10.736 | -10.673 | -11.243 | -12.276 | -13.625 | -10.592 | -11.363 | -10.156 | -10.382 | 36.492 | -10.192 | -9.632 | -4.776 | -8.022 | -5.848 | -7.103 | -4.123 | -8.811 | -8.977 | -6.577 | -5.102 | -6.897 | -4.033 | -4.387 | -2.641 | -5.589 | -5.46 | -0.745 | -2.138 | -4.503 | -2.289 | 0.396 | 0.098 | 0.015 | 1.412 | -1.722 | -0.129 |
| Income Before Tax Ratio
| -0.726 | -0.806 | -0.616 | -1.194 | -0.86 | -0.876 | -0.574 | -1.635 | -1.584 | -1.866 | -2.096 | -3.735 | -1.957 | -1.981 | -1.676 | -2.289 | 5.864 | -0.544 | -0.49 | -0.201 | -0.284 | -0.208 | -0.365 | -0.208 | -0.46 | -0.506 | -0.411 | -0.276 | -0.556 | -0.284 | -0.243 | -0.165 | -0.402 | -0.445 | -0.042 | -0.12 | -0.295 | -0.194 | 0.024 | 0.01 | 0.001 | 0.101 | -0.089 | -0.013 |
| Income Tax Expense
| 0.088 | 0.03 | 0.13 | 0.015 | 0.1 | 0.047 | 0.072 | 0.077 | 0.103 | 0.067 | 2.278 | 2.122 | 0.088 | 0.006 | 0.095 | 0.718 | 0.081 | 0.086 | 0.202 | -2.615 | -1.371 | 0.108 | 0.145 | 0.082 | 0.05 | 0.09 | -0.147 | 0.171 | 0.097 | 0.099 | 0.118 | 0.099 | -0.082 | 0.174 | 0.373 | -0.369 | -1.118 | 0.022 | 0.094 | 0.011 | 0.025 | 0.397 | -1.045 | 0.029 |
| Net Income
| -7.372 | -8.339 | -6.499 | -10.122 | -7.836 | -7.484 | -5.869 | -10.813 | -10.776 | -11.31 | -14.555 | -15.747 | -10.68 | -11.369 | -10.15 | -11.101 | 37.258 | -10.279 | -9.835 | -2.161 | -6.651 | -5.956 | -7.248 | -4.205 | -8.861 | -9.067 | -6.431 | -5.273 | -6.994 | -4.132 | -4.505 | -2.739 | -5.507 | -5.634 | -1.118 | -1.769 | -3.386 | -2.31 | 0.303 | 0.098 | -0.01 | 1.015 | -0.678 | -0.159 |
| Net Income Ratio
| -0.735 | -0.808 | -0.629 | -1.196 | -0.871 | -0.881 | -0.582 | -1.647 | -1.599 | -1.877 | -2.485 | -4.317 | -1.973 | -1.982 | -1.675 | -2.448 | 5.987 | -0.549 | -0.5 | -0.091 | -0.236 | -0.212 | -0.372 | -0.212 | -0.462 | -0.511 | -0.402 | -0.285 | -0.564 | -0.291 | -0.249 | -0.171 | -0.396 | -0.46 | -0.064 | -0.1 | -0.222 | -0.196 | 0.019 | 0.01 | -0.001 | 0.073 | -0.035 | -0.016 |
| EPS
| -0.32 | -0.37 | -0.29 | -0.45 | -0.41 | -0.4 | -0.31 | -0.57 | -0.57 | -0.6 | -0.82 | -0.83 | -0.65 | -0.6 | -0.69 | -0.76 | 2.55 | -0.7 | -0.67 | -0.15 | -0.46 | -0.41 | -0.51 | -0.29 | -0.66 | -0.68 | -0.48 | -0.4 | -0.53 | -0.31 | -0.37 | -0.23 | -0.46 | -0.47 | -0.092 | -0.15 | -0.28 | -0.19 | 0.032 | 0.01 | -0.001 | 0.11 | -0.071 | -0.017 |
| EPS Diluted
| -0.32 | -0.37 | -0.29 | -0.45 | -0.41 | -0.4 | -0.31 | -0.57 | -0.57 | -0.6 | -0.82 | -0.83 | -0.65 | -0.6 | -0.69 | -0.76 | 2.55 | -0.7 | -0.67 | -0.15 | -0.46 | -0.41 | -0.51 | -0.29 | -0.65 | -0.67 | -0.48 | -0.39 | -0.51 | -0.3 | -0.37 | -0.22 | -0.44 | -0.45 | -0.092 | -0.15 | -0.27 | -0.18 | 0.032 | 0.007 | -0.001 | 0.081 | -0.071 | -0.013 |
| EBITDA
| -2.962 | -3.193 | -2.06 | -6.075 | -2.91 | -3.276 | -2.093 | -7.231 | -7.025 | -7.735 | -8.702 | -10.384 | -7.439 | -8.065 | -6.329 | -6.806 | -6.912 | -5.871 | -6.11 | -1.061 | -4.474 | -2.572 | -5.762 | -2.381 | -6.891 | -7.133 | -5.228 | -3.562 | -5.685 | -3.251 | -3.018 | -1.846 | -4.951 | -4.816 | -0.082 | -1.74 | -3.721 | -1.813 | 0.71 | 0.422 | 0.262 | 1.645 | -1.414 | 0.125 |
| EBITDA Ratio
| -0.295 | -0.31 | -0.199 | -0.718 | -0.323 | -0.386 | -0.207 | -1.101 | -1.042 | -1.284 | -1.486 | -2.846 | -1.374 | -1.406 | -1.044 | -1.501 | -1.111 | -0.313 | -0.311 | -0.045 | -0.159 | -0.091 | -0.296 | -0.12 | -0.36 | -0.402 | -0.327 | -0.193 | -0.458 | -0.229 | -0.167 | -0.115 | -0.356 | -0.393 | -0.005 | -0.098 | -0.244 | -0.154 | 0.044 | 0.042 | 0.022 | 0.118 | -0.073 | 0.012 |