Mavshack AB (publ)
SSE:MAV.ST
0.133 (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 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 16.217 | 39.658 | 48.877 | 41.929 | 25.521 | 21.508 | 19.477 | 23.574 | 7.094 | 50.871 | 5.081 | 2.549 | 2.507 | 0.608 |
| Cost of Revenue
| 35.701 | 18.794 | 12.545 | 14.282 | 7.953 | 7.568 | 10.614 | 12.348 | 7.182 | 4.097 | 4.252 | 3.331 | 1.147 | 0.485 |
| Gross Profit
| -19.484 | 20.864 | 36.332 | 27.647 | 17.568 | 13.939 | 8.864 | 11.226 | -0.088 | 46.774 | 0.83 | -0.782 | 1.36 | 0.123 |
| Gross Profit Ratio
| -1.201 | 0.526 | 0.743 | 0.659 | 0.688 | 0.648 | 0.455 | 0.476 | -0.012 | 0.919 | 0.163 | -0.307 | 0.542 | 0.202 |
| Reseach & Development Expenses
| 3.418 | 3.582 | 2.146 | 1.929 | 1.231 | 0.997 | 0.487 | 1.186 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 24.55 | 38.116 | 26.827 | 11.689 | 8.288 | 3.789 | 11.748 | 34.076 | 63.173 | 8.46 | 2.783 | 2.482 | 3.407 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 18.247 | 24.55 | 38.116 | 26.827 | 11.689 | 8.288 | 3.789 | 11.748 | 34.076 | 63.173 | 8.46 | 2.783 | 2.482 | 3.407 |
| Other Expenses
| 0 | 41.227 | 33.868 | 35.811 | 19.785 | 12.421 | 6.486 | -5.338 | 18.766 | 14.272 | 6.213 | 5.51 | 4.97 | 2.825 |
| Operating Expenses
| 32.07 | 65.777 | 71.984 | 62.638 | 31.475 | 20.708 | 10.275 | 28.621 | 52.842 | 77.445 | 14.674 | 8.293 | 7.451 | 6.232 |
| Operating Income
| -19.484 | -44.914 | -35.652 | -34.992 | -13.907 | -6.797 | -2.092 | -22.638 | -55.913 | -30.671 | -13.844 | -9.075 | -6.091 | -6.109 |
| Operating Income Ratio
| -1.201 | -1.133 | -0.729 | -0.835 | -0.545 | -0.316 | -0.107 | -0.96 | -7.881 | -0.603 | -2.725 | -3.56 | -2.429 | -10.054 |
| Total Other Income Expenses Net
| 0.604 | -0.265 | 0.181 | -18.228 | -7.823 | -3.408 | -7.608 | -5.559 | -6.391 | -1.408 | -0.177 | 1.798 | -0.096 | -0.002 |
| Income Before Tax
| -18.88 | -45.178 | -35.471 | -53.219 | -21.73 | -10.177 | -9.019 | -22.953 | -59.321 | -32.078 | -14.022 | -7.278 | -6.188 | -6.111 |
| Income Before Tax Ratio
| -1.164 | -1.139 | -0.726 | -1.269 | -0.851 | -0.473 | -0.463 | -0.974 | -8.362 | -0.631 | -2.76 | -2.855 | -2.468 | -10.058 |
| Income Tax Expense
| 0.03 | 0.48 | 0.382 | -0.142 | 0.271 | 0.198 | 0.028 | 0.138 | -0.096 | 0 | 0 | 0 | 0 | 0 |
| Net Income
| -18.91 | -45.658 | -35.853 | -53.078 | -22.001 | -10.375 | -9.046 | -20.402 | -57.666 | -32.078 | -14.022 | -7.278 | -6.188 | -6.111 |
| Net Income Ratio
| -1.166 | -1.151 | -0.734 | -1.266 | -0.862 | -0.482 | -0.464 | -0.865 | -8.128 | -0.631 | -2.76 | -2.855 | -2.468 | -10.058 |
| EPS
| -1.27 | -3.44 | -4.17 | -9.89 | -5.26 | -0.033 | -0.039 | -0.12 | -0.58 | -0.78 | -0.48 | -0.3 | -0.6 | -0.9 |
| EPS Diluted
| -1.27 | -3.44 | -4.17 | -9.89 | -5.26 | -0.033 | -0.039 | -0.08 | -0.44 | -0.75 | -0.43 | -0.3 | -0.6 | -0.9 |
| EBITDA
| -14.305 | -28.677 | -27.699 | -34.946 | -11.365 | -6.615 | -8.285 | -13.639 | -42.321 | -22.551 | -11.113 | -6.445 | -3.522 | -3.96 |
| EBITDA Ratio
| -0.882 | -0.723 | -0.567 | -0.833 | -0.445 | -0.308 | -0.425 | -0.579 | -5.965 | -0.443 | -2.187 | -2.528 | -1.405 | -6.518 |