Modelon AB (publ)
SSE:MODEL-B.ST
10.1 (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 | |
|---|---|---|---|---|---|
| Revenue
| 78.995 | 67.585 | 68.854 | 112.4 | 101.7 |
| Cost of Revenue
| 136.18 | 81.503 | 71.329 | 68.8 | 70.8 |
| Gross Profit
| -57.185 | -13.918 | -2.475 | 43.6 | 30.9 |
| Gross Profit Ratio
| -0.724 | -0.206 | -0.036 | 0.388 | 0.304 |
| Reseach & Development Expenses
| 53.5 | 57.4 | 48.5 | 31.9 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 |
| SG&A
| -53.5 | -57.4 | 36.525 | 38.924 | 0 |
| Other Expenses
| 0 | 50.728 | 36.97 | 39.1 | 42.9 |
| Operating Expenses
| 49.835 | 50.728 | 36.97 | 39.1 | 42.9 |
| Operating Income
| -57.185 | -64.646 | -39.445 | 4.5 | -11.7 |
| Operating Income Ratio
| -0.724 | -0.957 | -0.573 | 0.04 | -0.115 |
| Total Other Income Expenses Net
| 1.782 | 0.072 | 0.216 | -1 | -0.5 |
| Income Before Tax
| -55.403 | -64.574 | -39.229 | 3.5 | -12.2 |
| Income Before Tax Ratio
| -0.701 | -0.955 | -0.57 | 0.031 | -0.12 |
| Income Tax Expense
| 0.2 | 0.251 | -10.73 | 0.2 | -2.9 |
| Net Income
| -55.603 | -64.825 | -28.499 | 3.292 | -9.3 |
| Net Income Ratio
| -0.704 | -0.959 | -0.414 | 0.029 | -0.091 |
| EPS
| -5.05 | -5.88 | -2.59 | 0.43 | -1.22 |
| EPS Diluted
| -5.05 | -5.88 | -2.59 | 0.43 | -1.22 |
| EBITDA
| -56.043 | -63.542 | -38.319 | 5.9 | -10.2 |
| EBITDA Ratio
| -0.709 | -0.94 | -0.557 | 0.052 | -0.1 |