Orrön Energy AB (publ)
SSE:ORRON.ST
6.272 (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 | 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 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 4.7 | 12.3 | 8.4 | 2.3 | 5.9 | 11.4 | 11.9 | 2.6 | 0 | 0 | -3,837.1 | 1,467.4 | 1,262.8 | 1,106.9 | 773.4 | 679.2 | 395.1 | 685.5 | 740.3 | 450.5 | 499.9 | 476.5 | 654.1 | 596.6 | 672.5 | 692.9 | 593.7 | 517.2 | 464.6 | 421.5 | 385.9 | 317.4 | 265.3 | 191.3 | 136 | 154.2 | 157.8 | 121.3 | 135.2 | 189.2 | 225.4 | 235.4 | 288.2 | 279.8 | 300.2 | 327.6 | 316.948 | 322.464 | 317.858 | 362.22 | 311.179 | 327.544 | 327.21 | 291.758 | 240.093 | 202.327 | 189.686 | 166.493 | 447.422 | 169.119 | 132.827 | 117.268 |
Cost of Revenue
| 0 | 4.208 | 3.533 | 2.643 | 3.71 | 3.797 | 3.2 | 0.5 | 0 | 0 | 0 | 409.4 | 503.7 | 332.6 | 281 | 317.4 | 227.4 | 281.8 | 357.6 | 160.4 | 212.7 | 217.3 | 319.8 | 238.3 | 283.3 | 349 | 343 | 314.3 | 304.9 | 190.7 | 880.4 | 202.2 | 162.8 | 234.9 | 931.7 | 145.9 | 164.4 | 113.7 | 652.6 | 54.3 | 77.9 | 200.4 | 245.7 | 139.7 | 236.8 | 159 | 470.704 | 88.096 | 106.494 | 104.594 | 150.492 | 155.035 | 102.652 | 90.09 | 147.774 | 84.876 | 94.081 | 103.184 | 32.801 | 120.211 | 103.451 | 66.371 |
Gross Profit
| 4.7 | 8.092 | 4.867 | -0.343 | 2.19 | 7.603 | 8.7 | 2.1 | 0 | 0 | -3,837.1 | 1,058 | 759.1 | 774.3 | 492.4 | 361.8 | 167.7 | 403.7 | 382.7 | 290.1 | 287.2 | 259.2 | 334.3 | 358.3 | 389.2 | 343.9 | 250.7 | 202.9 | 159.7 | 230.8 | -494.5 | 115.2 | 102.5 | -43.6 | -795.7 | 8.3 | -6.6 | 7.6 | -517.4 | 134.9 | 147.5 | 35 | 42.5 | 140.1 | 63.4 | 168.6 | -153.756 | 234.368 | 211.364 | 257.626 | 160.687 | 172.509 | 224.558 | 201.668 | 92.319 | 117.451 | 95.605 | 63.309 | 414.621 | 48.908 | 29.376 | 50.897 |
Gross Profit Ratio
| 1 | 0.658 | 0.579 | -0.149 | 0.371 | 0.667 | 0.731 | 0.808 | 0 | 0 | 1 | 0.721 | 0.601 | 0.7 | 0.637 | 0.533 | 0.424 | 0.589 | 0.517 | 0.644 | 0.575 | 0.544 | 0.511 | 0.601 | 0.579 | 0.496 | 0.422 | 0.392 | 0.344 | 0.548 | -1.281 | 0.363 | 0.386 | -0.228 | -5.851 | 0.054 | -0.042 | 0.063 | -3.827 | 0.713 | 0.654 | 0.149 | 0.147 | 0.501 | 0.211 | 0.515 | -0.485 | 0.727 | 0.665 | 0.711 | 0.516 | 0.527 | 0.686 | 0.691 | 0.385 | 0.581 | 0.504 | 0.38 | 0.927 | 0.289 | 0.221 | 0.434 |
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 | 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
| 5.7 | 4.8 | 6.2 | 4.8 | 4.5 | 4.3 | 4.7 | 2.6 | 5.5 | 3.3 | 0 | 6.3 | 10.3 | 11.1 | 7.3 | 7.3 | 9 | 9.2 | -1.7 | 7.1 | 7.4 | 5.4 | 6.9 | 4.2 | 7.2 | 6.3 | 6.8 | 8.2 | 5.7 | 11 | 10.6 | 6.7 | 5.6 | 9 | 8.3 | 6.8 | 13.1 | 11.3 | 10.2 | 8.3 | 13.3 | 20.4 | 12.1 | 16.1 | 7.1 | 8.3 | 5.336 | 25.838 | 1.053 | 0 | 31.903 | 17.976 | 2.855 | 14.803 | 14.567 | 13.26 | 0 | 8.674 | 18.297 | 4.601 | 0 | 3.894 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 5.7 | 4.8 | 6.2 | 4.8 | 4.5 | 4.3 | 4.7 | 2.6 | 5.5 | 3.3 | 0 | 6.3 | 10.3 | 11.1 | 7.3 | 7.3 | 9 | 9.2 | -1.7 | 7.1 | 7.4 | 5.4 | 6.9 | 4.2 | 7.2 | 6.3 | 6.8 | 8.2 | 5.7 | 11 | 10.6 | 6.7 | 5.6 | 9 | 8.3 | 6.8 | 13.1 | 11.3 | 10.2 | 8.3 | 13.3 | 20.4 | 12.1 | 16.1 | 7.1 | 8.3 | 5.336 | 25.838 | 1.053 | 0 | 31.903 | 17.976 | 2.855 | 14.803 | 14.567 | 13.26 | 0 | 8.674 | 18.297 | 4.601 | 0 | 3.894 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 6.3 | 6.3 | 1.1 | 0 | 1.5 | 14.2 | -10.8 | -10 | -1.7 | -3 | -7.8 | 7.4 | 9.7 | 35.3 | -7.8 | 0 | -13.4 | 43.1 | -39.8 | -4.6 | 0 | 0 | 0 | 0 | -56.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -358.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.652 | 0 | 0 | -0.505 | -11.824 | 15.968 | -0.289 | -0.226 | -66.423 | -0.319 | -4.05 | -0.204 | 952.074 | 11.796 | 3.8 | -0.104 |
Operating Expenses
| 2 | 12.7 | 11.3 | 10 | 10.4 | 10.6 | 11 | 3.7 | 5.5 | 4.8 | 14.2 | -4.5 | 0.3 | 9.4 | 4.3 | -0.5 | 9 | 9.2 | 33.6 | -0.7 | 7.4 | -8 | 50 | -35.6 | 2.6 | 6.3 | 6.8 | 8.2 | 5.7 | 11 | 10.6 | 6.7 | 5.6 | 9 | 8.3 | 6.8 | 13.1 | 11.3 | 10.2 | 8.3 | 13.3 | 20.4 | 12.1 | 16.1 | 7.1 | 8.3 | -20.316 | 25.838 | 1.053 | -0.505 | 20.079 | 17.976 | 2.566 | 14.577 | -51.856 | 12.941 | 5.279 | 8.47 | 970.371 | 16.397 | 3.8 | 3.79 |
Operating Income
| 1.1 | -1 | -4.4 | -9.4 | -4.8 | 0.7 | 2.4 | 1.5 | -5.5 | -4.8 | -2,605.6 | 1,062.5 | 758.8 | 764.9 | 488.1 | 362.3 | 166.1 | 404.2 | 382.5 | 1,047.5 | 279.8 | 267.2 | 284.3 | 393.9 | 386.6 | 337.6 | 243.9 | 194.7 | 154 | 219.8 | -505.1 | 108.5 | 93.4 | -52.6 | -804 | 1.5 | -19.7 | -3.7 | -527.6 | 126.6 | 134.2 | 14.6 | 30.4 | 124 | 56.3 | 160.3 | -133.44 | 208.53 | 210.311 | 258.131 | 140.608 | 154.533 | 221.992 | 187.091 | 144.175 | 104.51 | 90.326 | 54.839 | 345.362 | 32.511 | 25.576 | 47.107 |
Operating Income Ratio
| 0.234 | -0.081 | -0.524 | -4.087 | -0.814 | 0.061 | 0.202 | 0.577 | 0 | 0 | 0.679 | 0.724 | 0.601 | 0.691 | 0.631 | 0.533 | 0.42 | 0.59 | 0.517 | 2.325 | 0.56 | 0.561 | 0.435 | 0.66 | 0.575 | 0.487 | 0.411 | 0.376 | 0.331 | 0.521 | -1.309 | 0.342 | 0.352 | -0.275 | -5.912 | 0.01 | -0.125 | -0.031 | -3.902 | 0.669 | 0.595 | 0.062 | 0.105 | 0.443 | 0.188 | 0.489 | -0.421 | 0.647 | 0.662 | 0.713 | 0.452 | 0.472 | 0.678 | 0.641 | 0.6 | 0.517 | 0.476 | 0.329 | 0.772 | 0.192 | 0.193 | 0.402 |
Total Other Income Expenses Net
| 0.6 | -1.8 | -0.662 | 1.6 | -3 | -0.8 | -0.6 | 2.6 | 5.4 | 2.3 | -2,389.5 | -126.2 | -39.3 | -118.8 | 110.8 | 85.1 | 73.8 | -416.1 | 47.3 | -316.2 | 3.1 | -31 | -203.8 | -52 | -22.1 | 123.4 | -122 | 141.9 | 74.5 | -24.7 | -257.1 | 84.2 | -139.9 | 110 | -157 | -229.8 | 1.5 | -225.2 | -308.3 | -74.2 | -65.5 | 15.1 | -21.8 | -26.2 | -25.4 | -9.6 | 0.058 | -0.905 | 6.345 | -26.779 | 2.515 | 12.089 | 7.63 | 3.199 | -1.273 | 0.895 | -11.444 | -0.685 | -910.509 | -19.005 | 5.353 | 1.735 |
Income Before Tax
| 1.7 | -2.8 | -3.5 | -7.8 | -7.8 | -0.1 | 1.8 | 1.5 | -0.1 | -2.5 | -2,318 | 936.3 | 719.5 | 646.1 | 598.9 | 447.4 | 239.9 | -11.9 | 429.8 | 731.3 | 282.9 | 236.2 | 80.5 | 341.9 | 364.5 | 461 | 121.9 | 336.6 | 228.5 | 195.1 | -762.2 | 192.7 | -46.5 | 57.4 | -961 | -228.3 | -18.2 | -228.9 | -835.9 | 52.4 | 68.7 | 29.7 | 8.6 | 97.8 | 30.9 | 150.7 | -133.382 | 207.625 | 216.656 | 231.352 | 143.123 | 166.622 | 229.622 | 190.29 | 142.902 | 105.405 | 78.882 | 54.154 | -565.147 | 13.506 | 30.929 | 48.842 |
Income Before Tax Ratio
| 0.362 | -0.228 | -0.417 | -3.391 | -1.322 | -0.009 | 0.151 | 0.577 | 0 | 0 | 0.604 | 0.638 | 0.57 | 0.584 | 0.774 | 0.659 | 0.607 | -0.017 | 0.581 | 1.623 | 0.566 | 0.496 | 0.123 | 0.573 | 0.542 | 0.665 | 0.205 | 0.651 | 0.492 | 0.463 | -1.975 | 0.607 | -0.175 | 0.3 | -7.066 | -1.481 | -0.115 | -1.887 | -6.183 | 0.277 | 0.305 | 0.126 | 0.03 | 0.35 | 0.103 | 0.46 | -0.421 | 0.644 | 0.682 | 0.639 | 0.46 | 0.509 | 0.702 | 0.652 | 0.595 | 0.521 | 0.416 | 0.325 | -1.263 | 0.08 | 0.233 | 0.416 |
Income Tax Expense
| -5.3 | -0.2 | -11.5 | 2.8 | 0.1 | -0.1 | 1.2 | 0.3 | -29.6 | -473.5 | -50.2 | 798.8 | 553.8 | 577.2 | 295.2 | 235.1 | 61.1 | 298.7 | 274.5 | 211.4 | 186.7 | 181.3 | 185.8 | 279.3 | 328.5 | 232.2 | 172.8 | 109.6 | 82.9 | 135.9 | -23.1 | 18.9 | 1.8 | -56.9 | -467.3 | -26.7 | -78.1 | 2 | -398.9 | 48.1 | 71.1 | 26.5 | -14.4 | 96.1 | 29.7 | 103.7 | -80.639 | 162.744 | 152.135 | 184.161 | 157.158 | 127.687 | 152.713 | 136.855 | 56.271 | 83.368 | 71.663 | 40.563 | -34.264 | 30.143 | 28.693 | 33.216 |
Net Income
| 6.7 | -2.4 | 7.9 | -7.7 | -7.7 | -0.6 | 0.6 | 1.2 | 29.5 | 468.5 | 121.7 | 137.5 | 165.7 | 68.9 | 303.7 | 212.3 | 178.8 | -310.6 | 155.3 | 519.9 | 96.2 | 54.9 | -105.3 | 62.6 | 36 | 228.8 | -52 | 228 | 190.7 | 64.5 | -599.9 | 174.9 | -47.1 | 115.4 | -492.5 | -200.4 | 61.1 | -229.9 | -436 | 5.6 | -1.2 | 4.4 | 23.7 | 3 | 2.7 | 48.2 | -51.545 | 45.887 | 65.057 | 47.191 | -14.035 | 38.935 | 76.909 | 53.435 | 86.348 | 22.037 | 365.572 | 24.513 | -535.106 | -13.463 | 7.459 | 11.452 |
Net Income Ratio
| 1.426 | -0.195 | 0.94 | -3.348 | -1.305 | -0.053 | 0.05 | 0.462 | 0 | 0 | -0.032 | 0.094 | 0.131 | 0.062 | 0.393 | 0.313 | 0.453 | -0.453 | 0.21 | 1.154 | 0.192 | 0.115 | -0.161 | 0.105 | 0.054 | 0.33 | -0.088 | 0.441 | 0.41 | 0.153 | -1.555 | 0.551 | -0.178 | 0.603 | -3.621 | -1.3 | 0.387 | -1.895 | -3.225 | 0.03 | -0.005 | 0.019 | 0.082 | 0.011 | 0.009 | 0.147 | -0.163 | 0.142 | 0.205 | 0.13 | -0.045 | 0.119 | 0.235 | 0.183 | 0.36 | 0.109 | 1.927 | 0.147 | -1.196 | -0.08 | 0.056 | 0.098 |
EPS
| 0.27 | -0.008 | 0.031 | -0.027 | -0.027 | -0.002 | 0.002 | 0.004 | 0.1 | 1.65 | -7.97 | 0.42 | 0.49 | 0.2 | 1.07 | 0.63 | 0.56 | -1.09 | 0.55 | 1.57 | 0.25 | 0.14 | -0.31 | 0.15 | 0.095 | 0.55 | -0.15 | 0.57 | 0.49 | 0.18 | -1.76 | 0.48 | -0.15 | 0.33 | -1.59 | -0.65 | 0.18 | -0.74 | -1.41 | 0.016 | -0.004 | 0.007 | 0.077 | 0.007 | 0.008 | 0.12 | -0.17 | 0.12 | 0.17 | 0.12 | -0.045 | 0.096 | 0.17 | 0.13 | 0.28 | 0.066 | 0.96 | 0.067 | -1.71 | -0.043 | 0.014 | 0.038 |
EPS Diluted
| 0.26 | -0.008 | 0.022 | -0.027 | -0.027 | -0.002 | 0.002 | 0.004 | 0.1 | 1.64 | -7.95 | 0.42 | 0.49 | 0.2 | 1.07 | 0.63 | 0.56 | -1.09 | 0.55 | 1.56 | 0.25 | 0.14 | -0.31 | 0.14 | 0.095 | 0.54 | -0.15 | 0.57 | 0.49 | 0.18 | -1.76 | 0.47 | -0.15 | 0.33 | -1.59 | -0.65 | 0.18 | -0.74 | -1.41 | 0.016 | -0.004 | 0.007 | 0.077 | 0.007 | 0.008 | 0.12 | -0.17 | 0.12 | 0.17 | 0.12 | -0.045 | 0.096 | 0.17 | 0.13 | 0.28 | 0.066 | 0.96 | 0.067 | -1.71 | -0.043 | 0.014 | 0.038 |
EBITDA
| 6.7 | 3 | 1.7 | -3.8 | -4.1 | 3.7 | 5.5 | 2.3 | -0.1 | -2.5 | -2,201.5 | 1,143.4 | 971.8 | 853 | 878.9 | 649.9 | 439.8 | 188.1 | 623.8 | 112.2 | 403.5 | 361.6 | 226.3 | 484.8 | 511.2 | 610.6 | 307.9 | 527.4 | 410.8 | 364.2 | -575 | 379 | 116.5 | 205.6 | -842.3 | -116.8 | 66.7 | -168.8 | -790 | 90.5 | 110.9 | 70.2 | 51.9 | 138.6 | 78 | 197.5 | -142.829 | 259.43 | 257.411 | 258.684 | 147.913 | 174.606 | 239.784 | 204.344 | 151.292 | 114.358 | 88.301 | 60.855 | -545.682 | 47.706 | 35.969 | 53.355 |
EBITDA Ratio
| 1.426 | 0.244 | 0.202 | -1.652 | -0.695 | 0.325 | 0.462 | 0.885 | 0 | 0 | 0.574 | 0.779 | 0.77 | 0.771 | 1.136 | 0.957 | 1.113 | 0.274 | 0.843 | 0.249 | 0.807 | 0.759 | 0.346 | 0.813 | 0.76 | 0.881 | 0.519 | 1.02 | 0.884 | 0.864 | -1.49 | 1.194 | 0.439 | 1.075 | -6.193 | -0.757 | 0.423 | -1.392 | -5.843 | 0.478 | 0.492 | 0.298 | 0.18 | 0.495 | 0.26 | 0.603 | -0.451 | 0.805 | 0.81 | 0.714 | 0.475 | 0.533 | 0.733 | 0.7 | 0.63 | 0.565 | 0.466 | 0.366 | -1.22 | 0.282 | 0.271 | 0.455 |