BoMill
BOMILL.STBoMill AB (publ) Price (BOMILL.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
120,975,582
(70.0717)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
BoMill AB (publ)Currency: SEK
| YEAR | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
7,863,290.00
+0% |
2,442,537.00
-69% |
57,000.00
-98% |
983,000.00
+1,625% |
560,000.00
-43% |
8,479,000.00
+1,414% |
15,151,000.00
+79% |
||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,662,679.00 | -35,605.00 | -1,073,000.00 | 820,000.00 | 1,226,000.00 | 1,750,000.00 | 5,726,000.00 | ||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
5,200,611.00
+0% |
2,478,142.00
-52% |
1,130,000.00
-54% |
163,000.00
-86% |
-666,000.00
-509% |
6,729,000.00
-1,110% |
9,425,000.00
+40% |
||||||||||||
| Gross Profit Ratio | (0.66%) | (1.01%) | (19.82%) | (0.17%) | (-1.19%) | (0.79%) | (0.62%) | ||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 3,075,660.00 | 2,312,000.00 | 2,264,000.00 | 1,835,000.00 | 1,431,000.00 | 0.00 | 0.00 | ||||||||||||
| General and Administrative | 14,038,693.00 | 13,391,468.00 | 12,391,000.00 | 10,815,000.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| Selling, General & Admin... | 14,038,693.00 | 13,391,468.00 | 12,391,000.00 | 10,815,000.00 | 22,547,000.00 | 24,391,000.00 | 0.00 | ||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| Depreciation and Amortiz... | 3,860,151.00 | 3,078,611.00 | 718,000.00 | 687,000.00 | 803,000.00 | 1,852,000.00 | 2,258,000.00 | ||||||||||||
| Other Expenses | 17,725,020.00 | 14,493,538.00 | 10,090,000.00 | 12,076,000.00 | 24,696,000.00 | 950,000.00 | 26,304,000.00 | ||||||||||||
| Total Operating Expenses | 31,763,713.00 | 27,885,006.00 | 22,481,000.00 | 22,891,000.00 | 24,696,000.00 | 25,283,000.00 | 26,304,000.00 | ||||||||||||
| Cost and Exponses | 34,426,392.00 | 27,849,401.00 | 21,408,000.00 | 23,711,000.00 | 25,922,000.00 | 26,291,000.00 | 32,030,000.00 | ||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-26,563,102.00
+0% |
-25,406,864.00
-4% |
-21,351,000.00
-16% |
-22,728,000.00
+6% |
-25,278,000.00
+11% |
-17,720,000.00
-30% |
-16,879,000.00
-5% |
||||||||||||
| Operating Income Ratio | (-3.38%) | (-10.40%) | (-374.58%) | (-23.12%) | (-45.14%) | (-2.09%) | (-1.11%) | ||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 73,000.00 | 223,000.00 | 12,000.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| Interest Expenses | 117,122.00 | 79,712.00 | 232,000.00 | 15,000.00 | 0.00 | 18,000.00 | 92,000.00 | ||||||||||||
| Total Other Income/Exp... | -109,793.00 | -72,854.00 | -224,000.00 | -3,000.00 | 27,000.00 | 137,000.00 | 173,000.00 | ||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -22,695,624.00 | -22,321,528.00 | -20,632,000.00 | -22,016,000.00 | -24,448,000.00 | -15,731,000.00 | -14,356,000.00 | ||||||||||||
| EBITDA ratio | (-2.89%) | (-9.14%) | (-322.26%) | (-20.54%) | (-41.15%) | (-1.86%) | (-0.95%) | ||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -26,672,895.00 | -25,479,854.00 | -21,583,000.00 | -22,717,000.00 | -25,251,000.00 | -17,583,000.00 | -16,706,000.00 | ||||||||||||
| Income Before Tax Ratio | (-3.39%) | (-10.43%) | (-378.65%) | (-23.11%) | (-45.09%) | (-2.07%) | (-1.10%) | ||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 7,329.00 | 72,990.00 | 231,000.00 | 4,000.00 | -27,000.00 | 0.00 | 0.00 | ||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -26,672,895.00
+0% |
-25,552,844.00
-4% |
-21,814,000.00
-15% |
-22,721,000.00
+4% |
-25,224,000.00
+11% |
-17,583,000.00
-30% |
-16,706,000.00
-5% |
||||||||||||
| Net Income Ratio | (-3.39%) | (-10.46%) | (-382.70%) | (-23.11%) | (-45.04%) | (-2.07%) | (-1.10%) | ||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.89 | -0.86 | -0.73 | -0.69 | -0.62 | -0.25 | -0.14 | ||||||||||||
| Diluted EPS | -0.89 | -0.86 | -0.73 | -0.69 | -0.45 | -0.25 | -0.14 | ||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 29,805,986.00 | 29,805,983.00 | 29,805,983.00 | 32,917,105.00 | 40,717,176.00 | 71,132,112.00 | 120,975,582.00 | ||||||||||||
| Diluted Share Outstanding | 29,805,986.00 | 29,805,983.00 | 29,805,983.00 | 32,917,105.00 | 56,365,749.00 | 71,132,112.00 | 120,975,582.00 | ||||||||||||