Arise
ARISE.STArise AB (publ) Price (ARISE.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
42,647,223
(3.4204)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Arise AB (publ)Currency: SEK
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
29,652,000.00
+0% |
66,700,000.00
+125% |
180,000,000.00
+170% |
221,000,000.00
+23% |
238,000,000.00
+8% |
263,000,000.00
+11% |
494,000,000.00
+88% |
594,000,000.00
+20% |
257,000,000.00
-57% |
343,000,000.00
+33% |
453,000,000.00
+32% |
130,000,000.00
-71% |
278,000,000.00
+114% |
1,164,000,000.00
+319% |
503,000,000.00
-57% |
470,000,000.00
-7% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | -18,600,000.00 | -31,000,000.00 | 34,000,000.00 | 46,000,000.00 | 51,000,000.00 | 240,000,000.00 | 420,000,000.00 | 56,000,000.00 | 47,000,000.00 | 130,000,000.00 | 2,000,000.00 | 18,000,000.00 | 141,000,000.00 | 278,000,000.00 | 12,000,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
29,652,000.00
+0% |
85,300,000.00
+188% |
211,000,000.00
+147% |
187,000,000.00
-11% |
192,000,000.00
+3% |
212,000,000.00
+10% |
254,000,000.00
+20% |
174,000,000.00
-31% |
201,000,000.00
+16% |
296,000,000.00
+47% |
323,000,000.00
+9% |
128,000,000.00
-60% |
260,000,000.00
+103% |
1,023,000,000.00
+293% |
225,000,000.00
-78% |
458,000,000.00
+104% |
|
| Gross Profit Ratio | (0.00%) | (0.00%) | (1.00%) | (1.28%) | (1.17%) | (0.85%) | (0.81%) | (0.81%) | (0.51%) | (0.29%) | (0.78%) | (0.86%) | (0.71%) | (0.98%) | (0.94%) | (0.88%) | (0.45%) | (0.97%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 18,000,000.00 | 20,000,000.00 | 18,000,000.00 | 36,000,000.00 | 73,000,000.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 46,000,000.00 | 55,000,000.00 | 39,000,000.00 | 51,000,000.00 | 36,000,000.00 | 36,000,000.00 | 18,000,000.00 | 20,000,000.00 | 18,000,000.00 | 36,000,000.00 | 73,000,000.00 | 0.00 | 0.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 105,000.00 | 565,000.00 | 12,525,000.00 | 36,700,000.00 | 73,000,000.00 | 122,000,000.00 | 94,000,000.00 | 106,000,000.00 | 250,000,000.00 | 87,000,000.00 | 78,000,000.00 | 73,000,000.00 | 76,000,000.00 | 70,000,000.00 | 61,000,000.00 | 61,000,000.00 | 63,000,000.00 | 80,000,000.00 | |
| Other Expenses | 7,203,000.00 | 758,000.00 | 53,712,000.00 | 68,300,000.00 | -1,000,000.00 | 142,000,000.00 | 107,000,000.00 | 133,000,000.00 | 297,000,000.00 | 140,000,000.00 | 154,000,000.00 | 160,000,000.00 | 161,000,000.00 | 147,000,000.00 | 146,000,000.00 | 160,000,000.00 | 4,000,000.00 | 314,000,000.00 | |
| Total Operating Expenses | 7,203,000.00 | 15,974,000.00 | 53,712,000.00 | 68,300,000.00 | 107,000,000.00 | 142,000,000.00 | 107,000,000.00 | 133,000,000.00 | 297,000,000.00 | 140,000,000.00 | 154,000,000.00 | 178,000,000.00 | 181,000,000.00 | 165,000,000.00 | 182,000,000.00 | 233,000,000.00 | 4,000,000.00 | 314,000,000.00 | |
| Cost and Exponses | 7,203,000.00 | 15,974,000.00 | 53,712,000.00 | 49,700,000.00 | 76,000,000.00 | 176,000,000.00 | 153,000,000.00 | 184,000,000.00 | 537,000,000.00 | 560,000,000.00 | 210,000,000.00 | 225,000,000.00 | 311,000,000.00 | 167,000,000.00 | 200,000,000.00 | 374,000,000.00 | 282,000,000.00 | 326,000,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
-7,203,000.00
+0% |
-15,974,000.00
+122% |
-10,798,000.00
-32% |
-1,600,000.00
-85% |
104,000,000.00
-6,600% |
54,000,000.00
-48% |
101,000,000.00
+87% |
91,000,000.00
-10% |
-58,000,000.00
-164% |
33,000,000.00
-157% |
-99,000,000.00
-400% |
118,000,000.00
-219% |
142,000,000.00
+20% |
-26,000,000.00
-118% |
79,000,000.00
-404% |
790,000,000.00
+900% |
221,000,000.00
-72% |
144,000,000.00
-35% |
|
| Operating Income Ratio | (0.00%) | (0.00%) | (-0.36%) | (-0.02%) | (0.58%) | (0.24%) | (0.42%) | (0.35%) | (-0.12%) | (0.06%) | (-0.39%) | (0.34%) | (0.31%) | (-0.20%) | (0.28%) | (0.68%) | (0.44%) | (0.31%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,181,000.00 | 10,047,000.00 | 7,402,000.00 | 2,100,000.00 | 8,000,000.00 | 16,000,000.00 | 23,000,000.00 | 1,000,000.00 | 1,000,000.00 | 1,000,000.00 | 4,000,000.00 | 0.00 | 59,000,000.00 | 4,000,000.00 | 14,000,000.00 | 6,000,000.00 | 38,000,000.00 | 46,000,000.00 | |
| Interest Expenses | 2,000.00 | 1,345,000.00 | 8,001,000.00 | 24,500,000.00 | 46,000,000.00 | 92,000,000.00 | 91,000,000.00 | 104,000,000.00 | 100,000,000.00 | 95,000,000.00 | 85,000,000.00 | 91,000,000.00 | 80,000,000.00 | 80,000,000.00 | 17,000,000.00 | 29,000,000.00 | 68,000,000.00 | 73,000,000.00 | |
| Total Other Income/Exp... | 1,179,000.00 | 9,460,000.00 | -597,000.00 | -22,000,000.00 | -39,000,000.00 | -76,000,000.00 | -101,000,000.00 | -105,000,000.00 | -106,000,000.00 | -103,000,000.00 | -223,000,000.00 | -90,000,000.00 | -375,000,000.00 | -70,000,000.00 | -21,000,000.00 | -18,000,000.00 | -21,000,000.00 | -9,000,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | -5,894,611.00 | -4,604,000.00 | 8,939,000.00 | 36,400,000.00 | 178,000,000.00 | 183,000,000.00 | 201,000,000.00 | 197,000,000.00 | 186,000,000.00 | 130,000,000.00 | -23,000,000.00 | 192,000,000.00 | -77,000,000.00 | 42,000,000.00 | 137,000,000.00 | 867,000,000.00 | 332,000,000.00 | 288,000,000.00 | |
| EBITDA ratio | (0.00%) | (0.00%) | (0.31%) | (0.56%) | (1.02%) | (0.87%) | (0.91%) | (0.71%) | (0.35%) | (0.25%) | (1.12%) | (0.56%) | (-0.17%) | (0.34%) | (0.50%) | (0.74%) | (0.66%) | (0.61%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -6,024,000.00 | -6,514,000.00 | -11,397,000.00 | -24,000,000.00 | 65,000,000.00 | -22,000,000.00 | 32,000,000.00 | -24,000,000.00 | -164,000,000.00 | -52,000,000.00 | -178,000,000.00 | 28,000,000.00 | -233,000,000.00 | -108,000,000.00 | 58,000,000.00 | 772,000,000.00 | 200,000,000.00 | 135,000,000.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (-0.38%) | (-0.36%) | (0.36%) | (-0.10%) | (0.13%) | (-0.09%) | (-0.33%) | (-0.09%) | (-0.69%) | (0.08%) | (-0.51%) | (-0.83%) | (0.21%) | (0.66%) | (0.40%) | (0.29%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1,181,000.00 | -3,225,000.00 | -3,783,000.00 | -5,700,000.00 | 18,000,000.00 | -6,000,000.00 | 4,000,000.00 | 1,000,000.00 | -8,000,000.00 | -11,000,000.00 | 1,000,000.00 | 7,000,000.00 | 2,000,000.00 | 82,000,000.00 | 1,000,000.00 | 18,000,000.00 | 0.00 | -37,000,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | -6,024,000.00
+0% |
-3,289,000.00
-45% |
-7,614,000.00
+131% |
-18,300,000.00
+140% |
47,000,000.00
-357% |
-16,000,000.00
-134% |
29,000,000.00
-281% |
-25,000,000.00
-186% |
-156,000,000.00
+524% |
-41,000,000.00
-74% |
-180,000,000.00
+339% |
21,000,000.00
-112% |
-235,000,000.00
-1,219% |
-190,000,000.00
-19% |
57,000,000.00
-130% |
772,000,000.00
+1,254% |
206,000,000.00
-73% |
181,000,000.00
-12% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (-0.26%) | (-0.27%) | (0.26%) | (-0.07%) | (0.12%) | (-0.10%) | (-0.32%) | (-0.07%) | (-0.70%) | (0.06%) | (-0.52%) | (-1.46%) | (0.21%) | (0.66%) | (0.41%) | (0.39%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.92 | -0.26 | -0.44 | -0.72 | 1.46 | -0.48 | 0.86 | -0.75 | -4.67 | -1.23 | -5.39 | 0.63 | -7.02 | -5.43 | 1.52 | 18.60 | 4.67 | 4.24 | |
| Diluted EPS | -0.92 | -0.26 | -0.44 | -0.72 | 1.46 | -0.48 | 0.86 | -0.75 | -4.67 | -1.21 | -5.39 | 0.63 | -7.02 | -5.43 | 1.28 | 18.60 | 4.67 | 4.24 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 6,560,193.00 | 12,859,635.00 | 17,502,478.00 | 25,562,070.00 | 30,635,570.00 | 33,400,973.00 | 33,373,876.00 | 33,333,333.00 | 33,373,876.00 | 33,373,876.00 | 33,373,876.00 | 33,373,876.00 | 33,491,376.00 | 34,967,549.00 | 37,505,484.00 | 41,503,644.00 | 44,157,587.00 | 42,647,223.00 | |
| Diluted Share Outstanding | 6,560,193.00 | 12,859,635.00 | 17,502,478.00 | 25,562,070.00 | 33,428,070.00 | 33,400,973.00 | 33,373,876.00 | 33,373,876.00 | 33,373,876.00 | 33,793,876.00 | 33,373,876.00 | 33,373,876.00 | 33,491,376.00 | 34,967,549.00 | 44,616,001.00 | 41,503,644.00 | 44,157,587.00 | 42,647,223.00 | |