InCoax Networks AB (publ)
SSE:INCOAX.ST
1.955 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 19.432 | 30.793 | 22.651 | 14.719 | 9.318 | 12.932 | 14.611 | 1.483 | 4.14 | 5.688 | 3.246 | 7.623 | 4.855 | 5.171 | 2.72 | 0.347 | 0.44 | 0.242 | 0.577 | 0.179 | 1.108 | 0.958 | 0.171 | 0.409 | 0.526 | 0.381 | 0.469 |
| Cost of Revenue
| 26.526 | 27.691 | 27.353 | 2.045 | -0.324 | -0.923 | 1.397 | -5.097 | -4.144 | -2.9 | -14.492 | 3.403 | -2.275 | 0.072 | -3.189 | 4.374 | 0.184 | 0.14 | 0.257 | 0.288 | 0.852 | 1.634 | 0.605 | 2.334 | 0.637 | 0.703 | 0 |
| Gross Profit
| -7.093 | 3.102 | -4.702 | 12.674 | 9.642 | 13.855 | 13.214 | 6.579 | 8.285 | 8.588 | 17.738 | 4.22 | 7.13 | 5.099 | 5.909 | -4.028 | 0.256 | 0.102 | 0.319 | -0.109 | 0.256 | -0.675 | -0.434 | -1.925 | -0.111 | -0.322 | 0.469 |
| Gross Profit Ratio
| -0.365 | 0.101 | -0.208 | 0.861 | 1.035 | 1.071 | 0.904 | 4.438 | 2.001 | 1.51 | 5.465 | 0.554 | 1.469 | 0.986 | 2.172 | -11.623 | 0.582 | 0.42 | 0.554 | -0.609 | 0.231 | -0.704 | -2.539 | -4.707 | -0.212 | -0.844 | 1 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.225 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0.698 | 0.315 | -0.483 | 0.866 | 29.343 | 0.061 | 0.14 | 0.903 | 29.978 | 0.394 | 0.464 | 0.549 | 38.131 | 0.358 | 0.514 | 0.334 | 9.536 | 0.098 | 0.106 | 0.094 | 4.584 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 3.072 | 0.988 | 1.003 | 1.081 | -1.164 | 0.25 | 0.438 | 0.476 | -4.417 | 1.207 | 1.741 | 1.213 | -4.521 | 0.924 | 2.144 | 1.453 | 4.186 | 1.558 | 1.651 | 0.977 | 0 |
| SG&A
| 23.015 | 19.569 | 18.518 | 14.549 | 16.396 | 16.271 | 8.895 | 1.303 | 0.521 | 1.947 | 28.179 | 0.311 | 0.578 | 1.379 | 25.561 | 1.601 | 2.206 | 1.763 | 33.61 | 1.282 | 2.658 | 1.788 | 9.536 | 1.656 | 1.757 | 1.071 | 4.584 |
| Other Expenses
| 0 | 0 | -0 | 0 | 0 | 16.937 | 16.468 | 13.007 | 12.816 | 12.934 | 0 | 11.373 | 12.283 | 15.615 | -11.514 | 11.866 | 12.675 | 15.711 | -15.267 | 12.234 | 17.105 | 12.343 | 3.759 | 7.766 | 10.417 | 7.324 | 5.707 |
| Operating Expenses
| 23.08 | 18.562 | 19.572 | 14.52 | 15.958 | 16.937 | 16.468 | 14.31 | 13.336 | 14.882 | 12.709 | 11.684 | 12.861 | 12.21 | 14.046 | 13.466 | 14.88 | 17.473 | 18.342 | 13.516 | 19.763 | 14.131 | 13.296 | 9.423 | 12.174 | 8.395 | 10.291 |
| Operating Income
| -7.093 | 3.102 | -4.702 | -1.846 | -6.317 | -3.083 | -3.254 | -7.731 | -5.052 | -6.293 | -7.813 | -3.677 | -5.731 | -7.111 | -8.137 | -17.494 | -14.624 | -17.372 | -18.023 | -13.625 | -18.655 | -14.806 | -17.403 | -11.348 | -11.648 | -8.716 | -9.822 |
| Operating Income Ratio
| -0.365 | 0.101 | -0.208 | -0.125 | -0.678 | -0.238 | -0.223 | -5.214 | -1.22 | -1.106 | -2.407 | -0.482 | -1.18 | -1.375 | -2.991 | -50.48 | -33.202 | -71.854 | -31.26 | -76.139 | -16.834 | -15.449 | -101.884 | -27.747 | -22.15 | -22.869 | -20.942 |
| Total Other Income Expenses Net
| 0.099 | 1.224 | -0.673 | -0.025 | -0.156 | -0.108 | -0.375 | -0.053 | -0.025 | -0.032 | -0.099 | 3.771 | -0.03 | -0.02 | -0.917 | 0.334 | -0.072 | -0.039 | -0.337 | -0.232 | -0.041 | -0.042 | -0.083 | -0.061 | -0.054 | -0.003 | -0.073 |
| Income Before Tax
| -6.995 | 4.326 | -5.375 | -1.871 | -6.472 | -3.19 | -3.629 | -7.784 | -5.076 | -6.326 | -7.912 | -3.693 | -5.76 | -7.131 | -9.054 | -17.16 | -14.696 | -17.411 | -18.36 | -13.857 | -18.696 | -14.848 | -17.486 | -11.409 | -11.701 | -8.719 | -9.895 |
| Income Before Tax Ratio
| -0.36 | 0.14 | -0.237 | -0.127 | -0.695 | -0.247 | -0.248 | -5.25 | -1.226 | -1.112 | -2.437 | -0.484 | -1.187 | -1.379 | -3.328 | -49.516 | -33.367 | -72.016 | -31.844 | -77.435 | -16.871 | -15.493 | -102.368 | -27.897 | -22.252 | -22.876 | -21.098 |
| Income Tax Expense
| 0 | 0 | -0 | 0.273 | -0 | 0.108 | 0.375 | 0.053 | 0.025 | 0.032 | 0 | 3.787 | 0 | 0 | -0.891 | 0.614 | 0 | 0 | 0 | 0.003 | 0 | -0 | -0.001 | 0 | -0 | 0 | 0.367 |
| Net Income
| -6.995 | 4.326 | -5.375 | -1.871 | -6.472 | -3.298 | -4.004 | -7.837 | -5.101 | -6.358 | -7.912 | -3.693 | -5.76 | -7.131 | -9.054 | -17.16 | -14.696 | -17.411 | -18.36 | -13.857 | -18.696 | -14.848 | -17.486 | -11.409 | -11.701 | -8.719 | -9.895 |
| Net Income Ratio
| -0.36 | 0.14 | -0.237 | -0.127 | -0.695 | -0.255 | -0.274 | -5.286 | -1.232 | -1.118 | -2.437 | -0.484 | -1.187 | -1.379 | -3.328 | -49.516 | -33.367 | -72.016 | -31.844 | -77.435 | -16.871 | -15.493 | -102.368 | -27.897 | -22.252 | -22.876 | -21.098 |
| EPS
| -0.065 | 0.048 | -0.071 | -0.026 | -0.09 | -0.046 | -0.056 | -0.16 | -0.11 | -0.14 | -0.19 | -0.089 | -0.16 | -0.23 | -0.47 | -0.82 | -0.71 | -0.74 | -1.2 | -0.93 | -1.2 | -0.98 | -1.4 | -0.8 | -1.26 | -0.61 | -0.79 |
| EPS Diluted
| -0.065 | 0.047 | -0.071 | -0.026 | -0.089 | -0.045 | -0.055 | -0.16 | -0.11 | -0.14 | -0.19 | -0.076 | -0.13 | -0.23 | -0.47 | -0.81 | -0.69 | -0.72 | -1.16 | -0.85 | -1.1 | -0.9 | -1.4 | -0.8 | -1.12 | -0.61 | -0.79 |
| EBITDA
| -6.882 | 3.338 | -4.465 | -1.613 | -6.09 | -2.927 | -3.169 | -7.523 | -4.844 | -6.086 | -7.37 | -3.493 | -5.618 | -6.99 | -8.436 | -16.572 | -14.47 | -17.218 | -17.823 | -13.502 | -18.536 | -14.692 | -16.815 | -10.986 | -11.286 | -8.36 | -9.435 |
| EBITDA Ratio
| -0.354 | 0.108 | -0.197 | -0.11 | -0.654 | -0.226 | -0.217 | -5.075 | -1.17 | -1.07 | -2.27 | -0.458 | -1.157 | -1.352 | -3.101 | -47.821 | -32.853 | -71.217 | -30.914 | -75.455 | -16.726 | -15.33 | -98.441 | -26.862 | -21.462 | -21.933 | -20.117 |