Sivers Semiconductors AB (publ)
SSE:SIVE.ST
4.2 (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 | 2012 Q4 | 2012 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 58.7 | 52.3 | 56.108 | 73.882 | 58.291 | 45.751 | 58.411 | 49.771 | 28.212 | 27.153 | 27.471 | 23.391 | 26.511 | 26.911 | 13.84 | 29.707 | 22.208 | 21.445 | 22.81 | 25.362 | 24.023 | 25.961 | 25.05 | 16.834 | 25.217 | 14.711 | 13.073 | 32.972 | 15.017 | 11.474 | 6.031 | 6.543 | 4.809 | 2.711 | 4.161 | 5.8 | 3.383 | 6.546 | 5.338 | 7.547 | 4.583 | 4.921 | 3.995 | 3.555 | 1.213 | 4.905 | 2.962 | 6.844 | 3.379 |
| Cost of Revenue
| 15.6 | 12.2 | 87.715 | 86.704 | -1.068 | 6.687 | 4.88 | -3.345 | 0.566 | -3.512 | -4.064 | -10.301 | -5.915 | -1.377 | -8.217 | -3.87 | -0.649 | -4.626 | -1.736 | -6.838 | 5.812 | -1.298 | 1.593 | 4.805 | 3.097 | 3.723 | -1.012 | 6.564 | 3.619 | 0.46 | -1.431 | -2.709 | -2.133 | -0.756 | 0.124 | 1.599 | -0.043 | 0.336 | 1.166 | 1.356 | 0.724 | 0.231 | 0.49 | 0.867 | -0.379 | 0.986 | 0.203 | 1.839 | 1.186 |
| Gross Profit
| 43.1 | 40.1 | -31.607 | -12.822 | 59.359 | 39.064 | 53.531 | 53.116 | 27.646 | 30.665 | 31.535 | 33.692 | 32.426 | 28.288 | 22.057 | 33.577 | 22.857 | 26.071 | 24.546 | 32.2 | 18.211 | 27.259 | 23.457 | 12.029 | 22.12 | 10.988 | 14.085 | 26.408 | 11.398 | 11.014 | 7.462 | 9.252 | 6.942 | 3.467 | 4.037 | 4.201 | 3.426 | 6.21 | 4.172 | 6.191 | 3.859 | 4.69 | 3.505 | 2.688 | 1.592 | 3.919 | 2.759 | 5.005 | 2.193 |
| Gross Profit Ratio
| 0.734 | 0.767 | -0.563 | -0.174 | 1.018 | 0.854 | 0.916 | 1.067 | 0.98 | 1.129 | 1.148 | 1.44 | 1.223 | 1.051 | 1.594 | 1.13 | 1.029 | 1.216 | 1.076 | 1.27 | 0.758 | 1.05 | 0.936 | 0.715 | 0.877 | 0.747 | 1.077 | 0.801 | 0.759 | 0.96 | 1.237 | 1.414 | 1.444 | 1.279 | 0.97 | 0.724 | 1.013 | 0.949 | 0.782 | 0.82 | 0.842 | 0.953 | 0.877 | 0.756 | 1.312 | 0.799 | 0.931 | 0.731 | 0.649 |
| Reseach & Development Expenses
| 0 | 6.9 | 6.775 | 6.892 | 6.923 | 6.643 | 7.085 | 6.974 | 7.399 | 6.611 | 6.62 | 5.895 | 5.21 | 5.192 | 5.174 | 26.831 | 5.097 | 4.687 | 4.581 | 37.775 | 1.904 | 3.698 | 2.566 | 28.047 | 0 | 3.342 | 1.651 | 2.638 | 1.763 | 2.476 | 1.194 | 2.82 | 1.417 | 0.672 | 0.731 | 2.164 | 0.671 | 0.813 | 0.828 | 2.173 | 0.768 | 0.537 | 0.868 | 0.594 | 0.536 | 0.468 | 0.504 | 1.518 | 0.676 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.502 | 19.743 | 22.802 | 19.537 | 23.493 | 53.512 | 21.895 | 20.177 | 19.863 | 12.408 | 12.464 | 18.084 | 30.74 | 20.654 | 16.325 | 15.23 | 14.632 | 11.856 | 15.745 | 14.48 | 16.487 | 11.553 | 7.667 | 4.804 | 3.868 | 3.982 | 5.409 | 4.843 | 4.162 | 3.24 | 2.839 | 3.147 | 3.063 | 2.716 | 2.445 | 2.001 | 2.633 | 1.745 | 2.17 | 1.547 | 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 | 0 | 0 |
| SG&A
| 0 | -16.9 | 55.223 | 60.25 | 72.81 | 62.573 | 71.126 | 37.502 | 19.743 | 22.802 | 19.537 | 23.493 | 53.512 | 21.895 | 20.177 | 19.863 | 12.408 | 12.464 | 18.084 | 30.74 | 20.654 | 16.325 | 15.23 | 14.632 | 11.856 | 15.745 | 14.48 | 16.487 | 11.553 | 7.667 | 4.804 | 3.868 | 3.982 | 5.409 | 4.843 | 4.162 | 3.24 | 2.839 | 3.147 | 3.063 | 2.716 | 2.445 | 2.001 | 2.633 | 1.745 | 2.17 | 1.547 | 4.873 | 3.909 |
| Other Expenses
| 83.5 | 16.9 | 0 | 0 | 0 | 0 | 94.209 | 57.456 | 59.789 | 72.245 | 38.982 | 43.422 | 32.82 | 34.401 | 27.681 | 18.347 | 56.478 | 30.198 | 24.921 | 30.109 | 22.552 | 30.924 | 26.398 | 30.299 | 24.769 | 24.954 | 24.716 | 22.083 | 20.458 | 14.838 | 9.737 | 10.186 | 9.656 | 6.752 | 4.939 | 4.015 | 5.199 | 4.819 | 5.344 | 5.391 | 3.989 | 4.406 | 4.823 | 4.097 | 2.918 | 4.447 | 3.611 | 0 | 0 |
| Operating Expenses
| 83.5 | 6.9 | 6.775 | 6.892 | 97.351 | 85.233 | 94.209 | 94.958 | 79.532 | 95.047 | 58.519 | 66.915 | 86.332 | 56.296 | 47.858 | 38.21 | 68.886 | 42.662 | 43.005 | 60.849 | 43.206 | 47.249 | 41.628 | 44.931 | 36.625 | 40.699 | 39.196 | 38.57 | 32.011 | 22.505 | 14.541 | 14.054 | 13.638 | 12.161 | 9.782 | 8.177 | 8.439 | 7.658 | 8.491 | 8.454 | 6.705 | 6.851 | 6.824 | 6.73 | 4.663 | 6.617 | 5.158 | 5.343 | 4.423 |
| Operating Income
| -40.4 | -40.7 | -38.382 | -19.714 | -37.993 | -46.168 | -40.678 | 32.111 | -51.886 | -64.382 | -26.984 | -33.224 | -53.906 | -28.009 | -25.802 | -4.632 | -46.03 | -16.59 | -18.459 | -28.65 | -24.993 | -19.989 | -18.172 | -32.903 | -14.504 | -29.711 | -25.112 | -12.163 | -20.613 | -11.491 | -7.079 | -4.802 | -6.696 | -8.694 | -5.745 | -3.976 | -5.013 | -1.515 | -4.318 | -2.261 | -2.847 | -2.161 | -3.319 | -4.042 | -3.071 | -2.698 | -2.399 | -0.344 | -2.152 |
| Operating Income Ratio
| -0.688 | -0.778 | -0.684 | -0.267 | -0.652 | -1.009 | -0.696 | 0.645 | -1.839 | -2.371 | -0.982 | -1.42 | -2.033 | -1.041 | -1.864 | -0.156 | -2.073 | -0.774 | -0.809 | -1.13 | -1.04 | -0.77 | -0.725 | -1.955 | -0.575 | -2.02 | -1.921 | -0.369 | -1.373 | -1.001 | -1.174 | -0.734 | -1.392 | -3.207 | -1.381 | -0.686 | -1.482 | -0.231 | -0.809 | -0.3 | -0.621 | -0.439 | -0.831 | -1.137 | -2.532 | -0.55 | -0.81 | -0.05 | -0.637 |
| Total Other Income Expenses Net
| -14.9 | -6.8 | 6.141 | -19.935 | -6.935 | 12.3 | -2.574 | 71.461 | 2.834 | -0.3 | 7.474 | 3.815 | -0.547 | -0.898 | -0.441 | 0.543 | -107.601 | -5.812 | -2.769 | -1.419 | -3.403 | -8.421 | -9.258 | 1.125 | -11.555 | 3.603 | 0.326 | -1.373 | 0.864 | -0.128 | -0.078 | 0.003 | 0.018 | 0.027 | -0.024 | -0.071 | -0.108 | -0.158 | 0.056 | -0.225 | 0.134 | 0.016 | -0.022 | -0.033 | 0.026 | -0.044 | -0.064 | 0.028 | -0.1 |
| Income Before Tax
| -55.3 | -47.5 | -29.244 | -53.719 | -44.928 | -33.883 | -43.252 | 29.618 | -49.053 | -64.682 | -19.511 | -29.409 | -54.453 | -28.907 | -26.243 | -4.089 | -153.631 | -22.402 | -21.228 | -30.069 | -28.396 | -21.379 | -20.681 | -36.484 | -19.229 | -30.09 | -24.785 | -13.536 | -19.749 | -11.619 | -7.157 | -4.799 | -6.678 | -8.667 | -5.769 | -4.047 | -5.121 | -1.672 | -4.262 | -2.486 | -2.713 | -2.145 | -3.341 | -4.075 | -3.045 | -2.742 | -2.463 | -0.316 | -2.252 |
| Income Before Tax Ratio
| -0.942 | -0.908 | -0.521 | -0.727 | -0.771 | -0.741 | -0.74 | 0.595 | -1.739 | -2.382 | -0.71 | -1.257 | -2.054 | -1.074 | -1.896 | -0.138 | -6.918 | -1.045 | -0.931 | -1.186 | -1.182 | -0.824 | -0.826 | -2.167 | -0.763 | -2.045 | -1.896 | -0.411 | -1.315 | -1.013 | -1.187 | -0.733 | -1.389 | -3.197 | -1.386 | -0.698 | -1.514 | -0.255 | -0.798 | -0.329 | -0.592 | -0.436 | -0.836 | -1.146 | -2.51 | -0.559 | -0.832 | -0.046 | -0.666 |
| Income Tax Expense
| -3.9 | -4 | -3.426 | -7.338 | -4.044 | -3.9 | -3.117 | -8.535 | -3.897 | -3.634 | -1.178 | -4.301 | -0.986 | -0.011 | -0.011 | -3.527 | -2.021 | -0.011 | -0.011 | -7.285 | -4.047 | -0.011 | -0.011 | -6.337 | 0.047 | -1.378 | 0.051 | -8.704 | 2.282 | -0.01 | -0.011 | -0.01 | -0.011 | -0.011 | -0.01 | -0.01 | -0.012 | -0.009 | -0.011 | -0.01 | -0.011 | 0.058 | -0.011 | 0.014 | 0.026 | -0.087 | -0.002 | 0 | 0 |
| Net Income
| -51.4 | -43.5 | -25.818 | -46.382 | -40.885 | -29.983 | -40.135 | 38.153 | -45.156 | -61.048 | -18.333 | -25.108 | -53.466 | -28.897 | -26.233 | -0.563 | -151.61 | -22.392 | -21.217 | -22.784 | -24.349 | -21.368 | -20.67 | -30.147 | -19.276 | -28.712 | -24.836 | -4.831 | -22.031 | -11.609 | -7.146 | -4.789 | -6.667 | -8.656 | -5.759 | -4.037 | -5.109 | -1.662 | -4.252 | -2.476 | -2.702 | -2.145 | -3.33 | -4.075 | -3.045 | -2.742 | -2.463 | -0.316 | -2.252 |
| Net Income Ratio
| -0.876 | -0.832 | -0.46 | -0.628 | -0.701 | -0.655 | -0.687 | 0.767 | -1.601 | -2.248 | -0.667 | -1.073 | -2.017 | -1.074 | -1.895 | -0.019 | -6.827 | -1.044 | -0.93 | -0.898 | -1.014 | -0.823 | -0.825 | -1.791 | -0.764 | -1.952 | -1.9 | -0.147 | -1.467 | -1.012 | -1.185 | -0.732 | -1.386 | -3.193 | -1.384 | -0.696 | -1.51 | -0.254 | -0.797 | -0.328 | -0.59 | -0.436 | -0.834 | -1.146 | -2.51 | -0.559 | -0.832 | -0.046 | -0.666 |
| EPS
| -0.22 | -0.18 | -0.11 | -0.2 | -0.18 | -0.13 | -0.19 | 0.18 | -0.21 | -0.29 | -0.096 | -0.13 | -0.34 | -0.19 | -0.17 | -0.004 | -1.07 | -0.16 | -0.16 | -0.18 | -0.18 | -0.18 | -0.17 | -0.27 | -0.17 | -0.26 | -0.22 | -0.052 | -0.24 | -0.17 | -0.17 | -0.11 | -0.16 | -0.21 | -0.14 | -0.096 | -0.23 | -0.075 | -0.22 | -0.11 | -0.11 | -0.11 | -0.14 | -0.22 | -0.16 | -0.15 | -0.17 | -0.02 | -0.21 |
| EPS Diluted
| -0.22 | -0.18 | -0.11 | -0.2 | -0.18 | -0.13 | -0.19 | 0.18 | -0.21 | -0.29 | -0.096 | -0.13 | -0.34 | -0.19 | -0.17 | -0.004 | -1.07 | -0.16 | -0.16 | -0.18 | -0.18 | -0.18 | -0.17 | -0.27 | -0.17 | -0.26 | -0.22 | -0.052 | -0.24 | -0.17 | -0.17 | -0.11 | -0.15 | -0.2 | -0.13 | -0.093 | -0.23 | -0.075 | -0.21 | -0.11 | -0.11 | -0.11 | -0.14 | -0.22 | -0.16 | -0.15 | -0.17 | -0.02 | -0.21 |
| EBITDA
| -16.6 | -21.7 | -5.322 | -14.795 | -17.883 | -1.483 | -20.44 | 57.782 | -30.915 | -45.026 | -3.828 | -24.265 | -51.041 | -25.269 | -22.794 | -107.794 | -37.525 | -9.069 | -12.726 | -26.103 | -16.441 | -6.943 | -6.797 | -24.812 | 1.864 | -18.201 | -13.655 | 1.312 | -10.509 | -5.339 | -5.451 | -2.386 | -4.932 | -7.64 | -4.658 | -2.912 | -4.005 | -0.555 | -3.006 | -1.357 | -1.62 | -1.112 | -2.318 | -3.411 | -2.476 | -2.263 | -1.894 | -0.307 | -2.119 |
| EBITDA Ratio
| -0.283 | -0.415 | -0.344 | -0.003 | -0.188 | -0.032 | -0.229 | 1.162 | -0.834 | -0.604 | -0.139 | -0.813 | -1.729 | -0.746 | -1.273 | -3.629 | -1.69 | -0.423 | -0.357 | -0.879 | -0.684 | -0.267 | -0.271 | -1.427 | -0.287 | -1.237 | -1.045 | 0.04 | -0.7 | -0.461 | -0.904 | -0.365 | -1.026 | -2.818 | -1.119 | -0.502 | -1.184 | -0.085 | -0.563 | -0.18 | -0.353 | -0.226 | -0.58 | -0.959 | -2.041 | -0.461 | -0.64 | -0.045 | -0.627 |