Bredband2
BRE2.STBredband2 i Skandinavien AB (publ) Price (BRE2.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
957,095,000
(174486.3058)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Bredband2 i Skandinavien AB (publ)Currency: SEK
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
123,299,000.00
+0% |
175,364,000.00
+42% |
181,828,000.00
+4% |
200,734,000.00
+10% |
227,387,000.00
+13% |
258,410,000.00
+14% |
299,056,000.00
+16% |
363,870,000.00
+22% |
451,217,000.00
+24% |
526,871,000.00
+17% |
600,028,000.00
+14% |
670,633,000.00
+12% |
787,869,000.00
+17% |
1,511,873,000.00
+92% |
1,531,361,000.00
+1% |
1,579,725,000.00
+3% |
1,727,434,000.00
+9% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 96,913,000.00 | 130,769,000.00 | 126,437,000.00 | 138,816,000.00 | 125,913,000.00 | 141,446,000.00 | 168,861,000.00 | 215,412,000.00 | 273,506,000.00 | 325,899,000.00 | 387,671,000.00 | 445,388,000.00 | 529,276,000.00 | 978,388,000.00 | 995,538,000.00 | 1,181,574,000.00 | 1,155,952,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
26,386,000.00
+0% |
44,595,000.00
+69% |
55,391,000.00
+24% |
61,918,000.00
+12% |
101,474,000.00
+64% |
116,964,000.00
+15% |
130,195,000.00
+11% |
148,458,000.00
+14% |
177,711,000.00
+20% |
200,972,000.00
+13% |
212,357,000.00
+6% |
225,245,000.00
+6% |
258,593,000.00
+15% |
533,485,000.00
+106% |
535,823,000.00
+0% |
398,151,000.00
-26% |
571,482,000.00
+44% |
||
| Gross Profit Ratio | (0.21%) | (0.25%) | (0.30%) | (0.31%) | (0.45%) | (0.45%) | (0.44%) | (0.41%) | (0.39%) | (0.38%) | (0.35%) | (0.34%) | (0.33%) | (0.35%) | (0.35%) | (0.25%) | (0.33%) | ||
| 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 | 54,000.00 | 398,000.00 | 180,000.00 | 0.00 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 48,492,000.00 | 52,615,000.00 | 54,020,000.00 | 60,316,000.00 | 66,005,000.00 | 74,853,000.00 | 85,091,000.00 | 84,768,000.00 | 98,505,000.00 | 172,998,000.00 | 161,624,000.00 | 0.00 | 0.00 | ||
| Selling, General & Admin... | 7,536,000.00 | 30,625,000.00 | 21,181,000.00 | 20,376,000.00 | 48,492,000.00 | 52,615,000.00 | 54,020,000.00 | 60,316,000.00 | 66,005,000.00 | 74,853,000.00 | 85,091,000.00 | 84,768,000.00 | 98,505,000.00 | 172,998,000.00 | 161,624,000.00 | 0.00 | 0.00 | ||
| Selling & Marketing Exp... | 7,536,000.00 | 30,625,000.00 | 21,181,000.00 | 20,376,000.00 | 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... | 1,618,000.00 | 19,539,000.00 | 2,844,000.00 | 4,729,000.00 | 7,646,000.00 | 10,446,000.00 | 14,028,000.00 | 17,724,000.00 | 20,194,000.00 | 21,380,000.00 | 24,092,000.00 | 23,894,000.00 | 62,253,000.00 | 125,608,000.00 | 146,441,000.00 | 142,784,000.00 | 138,434,000.00 | ||
| Other Expenses | 20,807,000.00 | 43,480,000.00 | 28,199,000.00 | 35,216,000.00 | 41,596,000.00 | 49,775,000.00 | 58,112,000.00 | 67,692,000.00 | 77,643,000.00 | 82,626,000.00 | 86,165,000.00 | 87,006,000.00 | 103,771,000.00 | 266,588,000.00 | 279,383,000.00 | 278,138,000.00 | 423,269,000.00 | ||
| Total Operating Expenses | 28,343,000.00 | 74,105,000.00 | 49,380,000.00 | 55,592,000.00 | 90,088,000.00 | 102,390,000.00 | 112,132,000.00 | 128,008,000.00 | 143,648,000.00 | 157,479,000.00 | 171,256,000.00 | 171,774,000.00 | 202,276,000.00 | 439,586,000.00 | 441,007,000.00 | 278,138,000.00 | 423,269,000.00 | ||
| Cost and Exponses | 125,256,000.00 | 204,874,000.00 | 175,817,000.00 | 194,408,000.00 | 216,001,000.00 | 243,836,000.00 | 280,993,000.00 | 343,420,000.00 | 417,154,000.00 | 483,378,000.00 | 558,927,000.00 | 617,162,000.00 | 731,552,000.00 | 1,417,974,000.00 | 1,436,545,000.00 | 1,459,712,000.00 | 1,579,221,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,957,000.00
+0% |
-29,510,000.00
+1,408% |
6,010,000.00
-120% |
6,326,000.00
+5% |
11,386,000.00
+80% |
14,574,000.00
+28% |
18,063,000.00
+24% |
20,450,000.00
+13% |
34,062,000.00
+67% |
43,493,000.00
+28% |
41,101,000.00
-5% |
50,871,000.00
+24% |
42,770,000.00
-16% |
93,899,000.00
+120% |
94,816,000.00
+1% |
120,013,000.00
+27% |
148,213,000.00
+23% |
||
| Operating Income Ratio | (-0.02%) | (-0.17%) | (0.03%) | (0.03%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.08%) | (0.08%) | (0.07%) | (0.08%) | (0.05%) | (0.06%) | (0.06%) | (0.08%) | (0.09%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 198,000.00 | 60,000.00 | 210,000.00 | 240,000.00 | 114,000.00 | 344,000.00 | 397,000.00 | 482,000.00 | 537,000.00 | 312,000.00 | 195,000.00 | 183,000.00 | 432,000.00 | 317,000.00 | 685,000.00 | 0.00 | ||
| Interest Expenses | 0.00 | 1,760,000.00 | 1,717,000.00 | 2,126,000.00 | 1,544,000.00 | 1,165,000.00 | 1,481,000.00 | 977,000.00 | 492,000.00 | 235,000.00 | 130,000.00 | 75,000.00 | 703,000.00 | 9,666,000.00 | 10,772,000.00 | 12,353,000.00 | 0.00 | ||
| Total Other Income/Exp... | -283,000.00 | -1,562,000.00 | -1,657,000.00 | -1,916,000.00 | -1,304,000.00 | -1,051,000.00 | -1,137,000.00 | -580,000.00 | -11,000.00 | 302,000.00 | 182,000.00 | 120,000.00 | -3,915,000.00 | -9,234,000.00 | -10,456,000.00 | -11,669,000.00 | -11,026,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | -339,000.00 | -9,971,000.00 | 8,901,000.00 | 10,750,000.00 | 19,272,000.00 | 25,134,000.00 | 32,435,000.00 | 38,571,000.00 | 54,256,000.00 | 65,410,000.00 | 65,505,000.00 | 74,960,000.00 | 115,602,000.00 | 219,940,000.00 | 241,575,000.00 | 263,482,000.00 | 286,646,000.00 | ||
| EBITDA ratio | (0.00%) | (-0.06%) | (0.05%) | (0.06%) | (0.08%) | (0.10%) | (0.11%) | (0.11%) | (0.12%) | (0.12%) | (0.11%) | (0.11%) | (0.10%) | (0.15%) | (0.16%) | (0.17%) | (0.17%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -2,240,000.00 | -31,072,000.00 | 4,353,000.00 | 4,410,000.00 | 10,082,000.00 | 13,523,000.00 | 16,926,000.00 | 19,870,000.00 | 34,051,000.00 | 43,795,000.00 | 41,283,000.00 | 50,991,000.00 | 42,249,000.00 | 84,665,000.00 | 84,360,000.00 | 108,344,000.00 | 137,187,000.00 | ||
| Income Before Tax Ratio | (-0.02%) | (-0.18%) | (0.02%) | (0.02%) | (0.04%) | (0.05%) | (0.06%) | (0.05%) | (0.08%) | (0.08%) | (0.07%) | (0.08%) | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.08%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | -5,000,000.00 | 0.00 | 210,000.00 | -16,273,000.00 | 2,331,000.00 | 2,878,000.00 | 4,083,000.00 | 8,108,000.00 | 10,368,000.00 | 9,250,000.00 | 10,386,000.00 | 11,374,000.00 | 3,482,000.00 | 11,470,000.00 | 23,030,000.00 | 27,898,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | -2,240,000.00
+0% |
-26,072,000.00
+1,064% |
4,353,000.00
-117% |
4,410,000.00
+1% |
26,355,000.00
+498% |
11,192,000.00
-58% |
14,048,000.00
+26% |
15,787,000.00
+12% |
25,943,000.00
+64% |
33,427,000.00
+29% |
32,033,000.00
-4% |
40,605,000.00
+27% |
37,877,000.00
-7% |
81,183,000.00
+114% |
74,190,000.00
-9% |
85,314,000.00
+15% |
109,289,000.00
+28% |
||
| Net Income Ratio | (-0.02%) | (-0.15%) | (0.02%) | (0.02%) | (0.12%) | (0.04%) | (0.05%) | (0.04%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.01 | -0.06 | 0.01 | 0.01 | 0.04 | 0.02 | 0.02 | 0.02 | 0.04 | 0.05 | 0.05 | 0.06 | 0.05 | 0.08 | 0.08 | 0.09 | 0.11 | ||
| Diluted EPS | -0.01 | -0.06 | 0.01 | 0.01 | 0.04 | 0.02 | 0.02 | 0.02 | 0.04 | 0.05 | 0.05 | 0.06 | 0.05 | 0.08 | 0.08 | 0.09 | 0.11 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 354,432,721.00 | 406,609,294.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 725,558,560.00 | 957,095,167.00 | 957,095,167.00 | 957,100,226.00 | 957,095,000.00 | ||
| Diluted Share Outstanding | 373,032,721.00 | 406,609,294.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 701,001,647.00 | 725,558,560.00 | 957,095,167.00 | 957,095,167.00 | 957,095,167.00 | 957,095,000.00 | ||