KebNi AB (publ)
SSE:KEBNI-B.ST
1.284 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
| 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 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 28.295 | 30.901 | 30.98 | 37.403 | 9.853 | 7.392 | 10.883 | 5.402 | 7.641 | 7.182 | 6.053 | 9.021 | 7.323 | 0.132 | 1.788 | -2.471 | 8.1 | 18.8 | 14.1 | 13.054 | 10.4 | 10.9 | 0.4 | 3.387 | 1 | 1.8 | 0.6 | 1.286 | 0.3 | 0.8 | 2.2 | 1.103 | 0.4 | 4 | 0.9 | 5.158 | 1.2 | -2.4 | 2.7 | -6.865 | 4.3 | 5.1 | 9.8 | 0 | 3.1 | 2.4 | 2.5 |
| Cost of Revenue
| 14.445 | 29.482 | 29.218 | 43.441 | 20.349 | 1.261 | 2.563 | 5.419 | 7.414 | 1.665 | -0.707 | 6.339 | -1.146 | -1.366 | -1 | 25.244 | -3.2 | 20.2 | 0 | 3.58 | 10 | 12.5 | 3.8 | 13.886 | 4.2 | 6.4 | 6.5 | 10.329 | 3.2 | 4.7 | 4.8 | 13.819 | 4.9 | 5.2 | 5.8 | 12.94 | 13 | 4.9 | 8.2 | 25.827 | 9.9 | 10.8 | 11.9 | 0 | 7 | 9.5 | 7.2 |
| Gross Profit
| 13.85 | 1.419 | 1.762 | -6.038 | -10.496 | 6.131 | 8.32 | -0.017 | 0.227 | 5.517 | 6.76 | 2.682 | 8.469 | 1.498 | 2.788 | -27.715 | 11.3 | -1.4 | 14.1 | 9.474 | 0.4 | -1.6 | -3.4 | -10.499 | -3.2 | -4.6 | -5.9 | -9.043 | -2.9 | -3.9 | -2.6 | -12.716 | -4.5 | -1.2 | -4.9 | -7.782 | -11.8 | -7.3 | -5.5 | -32.692 | -5.6 | -5.7 | -2.1 | 0 | -3.9 | -7.1 | -4.7 |
| Gross Profit Ratio
| 0.489 | 0.046 | 0.057 | -0.161 | -1.065 | 0.829 | 0.764 | -0.003 | 0.03 | 0.768 | 1.117 | 0.297 | 1.156 | 11.348 | 1.559 | 11.216 | 1.395 | -0.074 | 1 | 0.726 | 0.038 | -0.147 | -8.5 | -3.1 | -3.2 | -2.556 | -9.833 | -7.032 | -9.667 | -4.875 | -1.182 | -11.529 | -11.25 | -0.3 | -5.444 | -1.509 | -9.833 | 3.042 | -2.037 | 4.762 | -1.302 | -1.118 | -0.214 | 0 | -1.258 | -2.958 | -1.88 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 6.568 | -0.925 | 0 | 0 | 7.216 | -1.706 | 0 | 0 | 6.203 | 0 | 0 | 0 | 7.723 | 0 | 0 | 0 | 7.059 | 0 | 0 | 0 | 0.836 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0.7 | 0 | 0.1 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.937 | 3.357 | 7.882 | 2.567 | 5.529 | 5.831 | 5.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.7 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 |
| SG&A
| 0 | 14.846 | 15.328 | 19.63 | 12.476 | 16.465 | 16.157 | 18.165 | 3.937 | 3.357 | 7.882 | 2.567 | 5.529 | 5.831 | 5.987 | 42 | 0 | 0 | 0 | 17.796 | 0 | 0 | 0 | 21.606 | 0 | 0 | 0 | 16.28 | 0 | 4.7 | 0 | 20.408 | 0 | 5.2 | 0 | 27.398 | 0 | 0 | 0 | 33.793 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 |
| Other Expenses
| 16.854 | 0.774 | 0 | -43.851 | 0 | 0 | 18.401 | 35.901 | 7.938 | 7.708 | 8.61 | 9.26 | 10.291 | 5.572 | 8.688 | 6.753 | 12.6 | 20.9 | 15.5 | -2.742 | 10.9 | 13.2 | 4.6 | 9.745 | 3.3 | 4.3 | 4.5 | 6.883 | 2.5 | -1.3 | 3.7 | 14.441 | 3.2 | 1 | 2.5 | -10.429 | 23.2 | 8 | 11 | 3.716 | 12 | 11.8 | 13.8 | 0 | 10 | 12.3 | 10.2 |
| Operating Expenses
| 16.854 | 15.62 | 16.07 | 26.527 | 13.89 | 17.862 | 18.401 | 35.901 | 11.875 | 11.065 | 16.492 | 11.827 | 15.82 | 11.403 | 14.675 | 6.753 | 12.6 | 20.9 | 15.5 | -2.742 | 10.9 | 13.2 | 4.6 | 9.745 | 3.3 | 4.3 | 4.5 | 6.883 | 2.5 | 3.4 | 3.7 | 14.441 | 3.2 | 1 | 2.5 | -10.429 | 23.2 | 8 | 11 | 3.716 | 12 | 11.8 | 13.8 | 0.062 | 10 | 12.3 | 10.2 |
| Operating Income
| -3.004 | 1.419 | 1.762 | -6.038 | -10.496 | -11.732 | -10.081 | -35.92 | -11.648 | -5.548 | -10.761 | -9.145 | -7.351 | -9.904 | -11.888 | -27.374 | -4.5 | -2.1 | -1.4 | -5.274 | -0.5 | -2.3 | -4.2 | -3.389 | -2.3 | -2.4 | -3.9 | -2.566 | -2.2 | -2.6 | -1.5 | -2.637 | -2.8 | 1.7 | -2.9 | 5.341 | -22 | -10.4 | -8.4 | -12.494 | -7.7 | -6.7 | -4 | 0.062 | -6.9 | -9.9 | -7.7 |
| Operating Income Ratio
| -0.106 | 0.046 | 0.057 | -0.161 | -1.065 | -1.587 | -0.926 | -6.649 | -1.524 | -0.772 | -1.778 | -1.014 | -1.004 | -75.03 | -6.649 | 11.078 | -0.556 | -0.112 | -0.099 | -0.404 | -0.048 | -0.211 | -10.5 | -1.001 | -2.3 | -1.333 | -6.5 | -1.995 | -7.333 | -3.25 | -0.682 | -2.391 | -7 | 0.425 | -3.222 | 1.035 | -18.333 | 4.333 | -3.111 | 1.82 | -1.791 | -1.314 | -0.408 | 0 | -2.226 | -4.125 | -3.08 |
| Total Other Income Expenses Net
| -0.343 | 0.406 | 0.348 | -0.648 | -0.55 | 0.796 | -0.148 | -0.646 | 1.176 | 0.295 | -0.93 | 0.227 | 0.078 | 0.067 | 0.027 | -0.673 | -0.9 | -0.5 | 0 | -1.963 | -0.7 | -0.4 | -0.2 | -0.85 | -0.2 | -0.2 | -0.3 | -1.457 | -0.3 | -0.6 | -0.6 | -0.528 | -0.5 | -0.3 | 0.9 | -13.567 | -0.4 | -2.3 | 0.6 | 0.311 | -0.2 | -0.7 | -1.2 | -0.09 | -2.7 | -2 | -1.3 |
| Income Before Tax
| -3.347 | 1.825 | 2.11 | -6.686 | -11.046 | -10.936 | -10.229 | -36.566 | -10.472 | -5.253 | -11.691 | -8.918 | -7.273 | -9.838 | -11.86 | -28.047 | -5.4 | -2.6 | -1.4 | -7.237 | -1.2 | -2.7 | -4.4 | -4.239 | -2.5 | -2.6 | -4.2 | -4.023 | -2.5 | -3.2 | -2.1 | -3.165 | -3.3 | 1.4 | -2 | 2.852 | -22.4 | -12.7 | -7.8 | -12.183 | -7.9 | -7.4 | -5.2 | -0.028 | -9.6 | -11.9 | -9 |
| Income Before Tax Ratio
| -0.118 | 0.059 | 0.068 | -0.179 | -1.121 | -1.479 | -0.94 | -6.769 | -1.371 | -0.731 | -1.931 | -0.989 | -0.993 | -74.53 | -6.633 | 11.35 | -0.667 | -0.138 | -0.099 | -0.554 | -0.115 | -0.248 | -11 | -1.252 | -2.5 | -1.444 | -7 | -3.128 | -8.333 | -4 | -0.955 | -2.869 | -8.25 | 0.35 | -2.222 | 0.553 | -18.667 | 5.292 | -2.889 | 1.775 | -1.837 | -1.451 | -0.531 | 0 | -3.097 | -4.958 | -3.6 |
| Income Tax Expense
| 1.605 | 0.162 | 0.035 | 6.779 | 0.052 | 0.001 | 0.148 | 0.646 | -1.176 | -0.295 | 0.93 | 0.012 | -0.078 | -0.067 | -0.062 | 0.062 | 0.9 | 0.5 | 0 | 1.963 | 0.7 | 0.4 | 0.2 | 0.85 | 0.2 | 0.1 | 0.3 | 0.657 | 0.3 | 0.6 | 0.6 | 1.632 | 0.5 | 0.3 | -0.9 | 13.567 | 0.4 | 2.3 | -0.5 | 2.04 | 0.2 | 0.7 | 1.2 | -0.09 | 2.7 | 2 | 1.3 |
| Net Income
| -3.347 | 1.663 | 2.075 | -6.779 | -11.098 | -10.936 | -10.377 | -37.212 | -9.296 | -4.958 | -12.621 | -8.93 | -7.273 | -9.838 | -11.798 | -28.109 | -5.4 | -2.6 | -1.4 | -7.237 | -1.2 | -2.7 | -4.4 | -4.239 | -2.5 | -2.6 | -4.2 | -4.023 | -2.5 | -3.2 | -2.1 | -3.165 | -3.3 | 1.4 | -2 | 2.852 | -22.4 | -12.7 | -7.8 | -12.183 | -7.9 | -7.4 | -5.2 | -0.028 | -9.6 | -11.9 | -9 |
| Net Income Ratio
| -0.118 | 0.054 | 0.067 | -0.181 | -1.126 | -1.479 | -0.954 | -6.889 | -1.217 | -0.69 | -2.085 | -0.99 | -0.993 | -74.53 | -6.598 | 11.376 | -0.667 | -0.138 | -0.099 | -0.554 | -0.115 | -0.248 | -11 | -1.252 | -2.5 | -1.444 | -7 | -3.128 | -8.333 | -4 | -0.955 | -2.869 | -8.25 | 0.35 | -2.222 | 0.553 | -18.667 | 5.292 | -2.889 | 1.775 | -1.837 | -1.451 | -0.531 | 0 | -3.097 | -4.958 | -3.6 |
| EPS
| -0.012 | 0.006 | 0.008 | -0.025 | -0.043 | -0.045 | -0.043 | -0.17 | -0.053 | -0.023 | -0.087 | -0.061 | -0.091 | -0.068 | -0.11 | -0.83 | -0.11 | -0.059 | -0.034 | -0.56 | -0.011 | -0.045 | -0.073 | -0.007 | -0.045 | -0.046 | -0.075 | -0.013 | -0.006 | -0.011 | -0.007 | -0.01 | -0.011 | 0.003 | -0.007 | -0.043 | -0.086 | -0.049 | -0.087 | -0.14 | -0.11 | -0.1 | -0.076 | 0 | -0.22 | -0.27 | -0.2 |
| EPS Diluted
| -0.012 | 0.006 | 0.008 | -0.025 | -0.043 | -0.045 | -0.043 | -0.17 | -0.053 | -0.023 | -0.086 | -0.061 | -0.09 | -0.068 | -0.1 | -0.83 | -0.1 | -0.054 | -0.033 | -0.54 | -0.011 | -0.045 | -0.073 | -0.007 | -0.045 | -0.046 | -0.075 | -0.013 | -0.006 | -0.011 | -0.007 | -0.01 | -0.011 | 0.003 | -0.007 | -0.043 | -0.086 | -0.049 | -0.087 | -0.14 | -0.11 | -0.1 | -0.076 | 0 | -0.2 | -0.25 | -0.19 |
| EBITDA
| -1.406 | 2.633 | 2.847 | -4.471 | -8.135 | -9.386 | -7.73 | -18.76 | -8.307 | -2.978 | -8.525 | -6.518 | -4.86 | -7.836 | -9.551 | -23.055 | -2.7 | -0.3 | 0.4 | -0.448 | 0.4 | -1.5 | -3.4 | -2.585 | -2.2 | -2.4 | -3.8 | -3.566 | -1.7 | -2.5 | -1.3 | -0.39 | -1.9 | 4.3 | -0.3 | 4.823 | -11.8 | -4.3 | -6.6 | -7.191 | -5.9 | -5 | -2.1 | -0.09 | -3.9 | -6.9 | -4.7 |
| EBITDA Ratio
| -0.05 | 0.085 | 0.092 | -0.12 | -0.826 | -1.27 | -0.71 | -3.473 | -1.087 | -0.415 | -1.408 | -0.723 | -0.664 | -59.364 | -5.342 | 9.33 | -0.333 | -0.016 | 0.028 | -0.034 | 0.038 | -0.138 | -8.5 | -0.763 | -2.2 | -1.333 | -6.333 | -2.773 | -5.667 | -3.125 | -0.591 | -0.354 | -4.75 | 1.075 | -0.333 | 0.935 | -9.833 | 1.792 | -2.444 | 1.047 | -1.372 | -0.98 | -0.214 | 0 | -1.258 | -2.875 | -1.88 |