
Kamux Oyj
HEL:KAMUX.HE
5.435 (EUR) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q4 | 2024 Q3 | 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 236.7 | 280.2 | 252.6 | 240.7 | 241.6 | 282.4 | 255 | 223.1 | 222.9 | 261.7 | 246.8 | 237.3 | 244.1 | 254.6 | 228.8 | 209.9 | 198.8 | 207.4 | 150.4 | 167.4 | 175.5 | 182.8 | 157.3 | 143 | 131.1 | 140 | 128 | 128.7 | 114.2 | 122.1 | 109.2 | 109.3 | 97.85 | 106.7 | 103.3 | 97 | 68.529 |
Cost of Revenue
| 217 | 252.9 | 246.3 | 234.2 | 232.4 | 253.5 | 228.9 | 202.6 | 201.9 | 237.9 | 222.6 | 213.2 | 215.9 | 226 | 208.5 | 187.1 | 175.3 | 178.8 | 130.4 | 149.3 | 155.7 | 160.2 | 137.3 | 126.6 | 115.5 | 122.2 | 111.9 | 114.3 | 101.5 | 107 | 96.4 | 96.9 | 87.194 | 93.3 | 91 | 85.2 | 60.334 |
Gross Profit
| 19.7 | 27.3 | 6.3 | 6.5 | 9.2 | 28.9 | 26.1 | 20.5 | 21 | 23.8 | 24.2 | 24.1 | 28.2 | 28.6 | 20.3 | 22.8 | 23.5 | 28.6 | 20 | 18.1 | 19.8 | 22.6 | 20 | 16.4 | 15.6 | 17.8 | 16.1 | 14.4 | 12.7 | 15.1 | 12.8 | 12.4 | 10.656 | 13.4 | 12.3 | 11.8 | 8.195 |
Gross Profit Ratio
| 0.083 | 0.097 | 0.025 | 0.027 | 0.038 | 0.102 | 0.102 | 0.092 | 0.094 | 0.091 | 0.098 | 0.102 | 0.116 | 0.112 | 0.089 | 0.109 | 0.118 | 0.138 | 0.133 | 0.108 | 0.113 | 0.124 | 0.127 | 0.115 | 0.119 | 0.127 | 0.126 | 0.112 | 0.111 | 0.124 | 0.117 | 0.113 | 0.109 | 0.126 | 0.119 | 0.122 | 0.12 |
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 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | -1.1 | 0 | 0 | 0 | -1.1 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 10.1 | 0 | 0 | 0 | 9.5 | 0 | 0 | 0 | 14.5 | 0 | 0 | 0 | 11.6 | 0 | 0 | 0 | 10.1 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6.1 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 3.8 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 |
SG&A
| 0 | 0 | 14.5 | 4.5 | 4.9 | 4.5 | 4.9 | 4.8 | 5 | 4.3 | 4.5 | 3.9 | 3.7 | 3.2 | 3.7 | 3.2 | 13.9 | 11.5 | 8.5 | 9.1 | 13.4 | 9.5 | 8.3 | 7.3 | 16.9 | 7.3 | 6.6 | 6.2 | 14.2 | 6 | 5.4 | 5 | 12.6 | 5.3 | 4.7 | 4.6 | 2.996 |
Other Expenses
| 20.4 | 23.1 | -10.2 | 0.3 | 0.3 | 0.4 | 0.2 | 19.9 | 19.4 | 18.7 | 19.6 | 18 | 20.2 | 18.7 | 17.4 | 17.1 | 17.5 | 16.5 | 12.4 | 14.1 | 14.5 | 14 | 13.3 | 11.8 | 11.8 | 11.3 | 12.5 | 9.6 | 9.5 | 9.1 | 9.3 | 8.9 | 8.481 | 7.9 | 8.3 | 0 | 0 |
Operating Expenses
| 20.4 | 23.1 | 4.3 | 4.2 | 4.6 | 22.1 | 22.2 | 19.9 | 19.4 | 18.7 | 19.6 | 18 | 20.2 | 18.7 | 17.4 | 17.1 | 17.5 | 16.5 | 12.4 | 14.1 | 14.5 | 14 | 13.3 | 11.8 | 11.8 | 11.3 | 12.5 | 9.6 | 9.5 | 9.1 | 9.3 | 8.9 | 8.481 | 7.9 | 8.3 | 7.8 | 4.556 |
Operating Income
| -0.7 | 4.2 | 2 | 2.3 | 4.6 | 6.8 | 3.9 | 0.6 | 1.1 | 5.2 | 4.5 | 5.7 | 9.5 | 10 | 2.8 | 5.7 | 11.2 | 12.1 | 7.7 | 4 | 5.3 | 8.6 | 6.7 | 4.6 | 3.9 | 6.6 | 3.6 | 4.8 | 3.2 | 6.1 | 3.5 | 3.4 | 2.275 | 5.5 | 4 | 3.9 | 3.64 |
Operating Income Ratio
| -0.003 | 0.015 | 0.008 | 0.01 | 0.019 | 0.024 | 0.015 | 0.003 | 0.005 | 0.02 | 0.018 | 0.024 | 0.039 | 0.039 | 0.012 | 0.027 | 0.056 | 0.058 | 0.051 | 0.024 | 0.03 | 0.047 | 0.043 | 0.032 | 0.03 | 0.047 | 0.028 | 0.037 | 0.028 | 0.05 | 0.032 | 0.031 | 0.023 | 0.052 | 0.039 | 0.04 | 0.053 |
Total Other Income Expenses Net
| -0.6 | -0.9 | -1 | 0 | -1.5 | 0.2 | -0.5 | -0.3 | -0.4 | -0.4 | -0.8 | -0.2 | -0.5 | -0.5 | 0.5 | -1.1 | -1.5 | -0.8 | 0 | -0.5 | 0.6 | -0.2 | -0.7 | -0.5 | 0.3 | 1.2 | -0.3 | -0.7 | -0.2 | -0.1 | -0.3 | -0.1 | -0.544 | -0.1 | -0.2 | -0.2 | -0.148 |
Income Before Tax
| -1.3 | 3.3 | 1 | 2.3 | 3.1 | 7 | 3.4 | 0.3 | 1.2 | 4.8 | 3.7 | 5.5 | 9 | 9.5 | 3.3 | 4.6 | 5.9 | 11.3 | 7.7 | 3.5 | 5.9 | 8.4 | 6 | 4.1 | 4.2 | 7.8 | 3.3 | 4.1 | 3 | 6 | 3.2 | 3.3 | 1.731 | 5.4 | 3.8 | 3.7 | 3.492 |
Income Before Tax Ratio
| -0.005 | 0.012 | 0.004 | 0.01 | 0.013 | 0.025 | 0.013 | 0.001 | 0.005 | 0.018 | 0.015 | 0.023 | 0.037 | 0.037 | 0.014 | 0.022 | 0.03 | 0.054 | 0.051 | 0.021 | 0.034 | 0.046 | 0.038 | 0.029 | 0.032 | 0.056 | 0.026 | 0.032 | 0.026 | 0.049 | 0.029 | 0.03 | 0.018 | 0.051 | 0.037 | 0.038 | 0.051 |
Income Tax Expense
| -2.6 | 1.4 | 0.9 | 1.1 | 0.8 | 2.2 | 1 | 0.3 | 1 | 1.2 | 0.8 | 1.3 | 1.7 | 2.2 | 1.8 | 1.2 | 0.6 | 2.1 | 1.5 | 1 | 1.2 | 1.8 | 1.3 | 1 | 0.8 | 1.6 | 1.2 | 1 | 1 | 1.1 | 0.8 | 0.9 | 0.622 | 1.2 | 0.9 | 0.9 | 0.751 |
Net Income
| 1.3 | 1.9 | 0.2 | 1.2 | 2.4 | 4.8 | 2.4 | 0 | 0.2 | 3.6 | 2.9 | 4.2 | 7.3 | 7.3 | 1.5 | 3.4 | 5.3 | 9.2 | 6.2 | 2.5 | 4.6 | 6.6 | 4.7 | 3.2 | 3.3 | 6.2 | 2.1 | 3 | 2 | 4.9 | 2.4 | 2.4 | 1.109 | 4.2 | 2.9 | 2.8 | 2.741 |
Net Income Ratio
| 0.005 | 0.007 | 0.001 | 0.005 | 0.01 | 0.017 | 0.009 | 0 | 0.001 | 0.014 | 0.012 | 0.018 | 0.03 | 0.029 | 0.007 | 0.016 | 0.027 | 0.044 | 0.041 | 0.015 | 0.026 | 0.036 | 0.03 | 0.022 | 0.025 | 0.044 | 0.016 | 0.023 | 0.018 | 0.04 | 0.022 | 0.022 | 0.011 | 0.039 | 0.028 | 0.029 | 0.04 |
EPS
| 0.033 | 0.048 | 0.005 | 0.03 | 0.058 | 0.12 | 0.06 | 0 | 0.005 | 0.09 | 0.073 | 0.11 | 0.18 | 0.18 | 0.04 | 0.09 | 0.13 | 0.23 | 0.16 | 0.06 | 0.11 | 0.16 | 0.12 | 0.08 | 0.083 | 0.16 | 0.05 | 0.08 | 0.05 | 0.12 | 0.06 | 0.07 | 0.03 | 0.11 | 0.08 | 0.07 | 0.07 |
EPS Diluted
| 0.033 | 0.048 | 0.005 | 0.03 | 0.058 | 0.12 | 0.06 | 0 | 0.005 | 0.09 | 0.073 | 0.11 | 0.18 | 0.18 | 0.04 | 0.09 | 0.13 | 0.23 | 0.16 | 0.06 | 0.11 | 0.16 | 0.12 | 0.08 | 0.083 | 0.16 | 0.05 | 0.08 | 0.05 | 0.12 | 0.06 | 0.07 | 0.03 | 0.11 | 0.08 | 0.074 | 0.07 |
EBITDA
| 3.1 | 7.8 | 5.6 | 5.8 | 7.8 | 10 | 7.1 | 3.8 | 4.3 | 8.2 | 7.7 | 8.7 | 12.5 | 12.9 | 5.9 | 8.7 | 9.9 | 14.5 | 10.1 | 6.3 | 8 | 10.6 | 8.8 | 6.7 | 4.2 | 6.8 | 3.9 | 5.1 | 3.6 | 6.4 | 3.7 | 3.6 | 2.165 | 5.7 | 4.2 | 4 | 3.772 |
EBITDA Ratio
| 0.013 | 0.028 | 0.022 | 0.024 | 0.032 | 0.035 | 0.028 | 0.017 | 0.019 | 0.031 | 0.031 | 0.037 | 0.051 | 0.051 | 0.026 | 0.041 | 0.05 | 0.07 | 0.067 | 0.038 | 0.046 | 0.058 | 0.056 | 0.047 | 0.032 | 0.049 | 0.03 | 0.04 | 0.032 | 0.052 | 0.034 | 0.033 | 0.022 | 0.053 | 0.041 | 0.041 | 0.055 |