Concentric
COIC.STConcentric AB (publ) Price (COIC.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
37,893,429
(0.3591)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Concentric AB (publ)Currency: SEK
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,406,000,000.00
+0% |
1,977,000,000.00
+41% |
2,283,000,000.00
+15% |
2,129,000,000.00
-7% |
1,980,000,000.00
-7% |
2,078,000,000.00
+5% |
2,306,000,000.00
+11% |
2,004,000,000.00
-13% |
2,104,000,000.00
+5% |
2,410,000,000.00
+15% |
2,012,000,000.00
-17% |
1,502,000,000.00
-25% |
2,115,000,000.00
+41% |
4,056,000,000.00
+92% |
4,205,000,000.00
+4% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,179,000,000.00 | 1,505,000,000.00 | 1,653,000,000.00 | 1,570,000,000.00 | 1,436,000,000.00 | 1,510,000,000.00 | 1,683,000,000.00 | 1,429,000,000.00 | 1,452,000,000.00 | 1,593,000,000.00 | 1,385,000,000.00 | 1,039,000,000.00 | 1,495,000,000.00 | 2,991,000,000.00 | 3,234,000,000.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
227,000,000.00
+0% |
472,000,000.00
+108% |
630,000,000.00
+33% |
559,000,000.00
-11% |
544,000,000.00
-3% |
568,000,000.00
+4% |
623,000,000.00
+10% |
575,000,000.00
-8% |
652,000,000.00
+13% |
817,000,000.00
+25% |
627,000,000.00
-23% |
463,000,000.00
-26% |
620,000,000.00
+34% |
1,065,000,000.00
+72% |
971,000,000.00
-9% |
||||
| Gross Profit Ratio | (0.16%) | (0.24%) | (0.28%) | (0.26%) | (0.27%) | (0.27%) | (0.27%) | (0.29%) | (0.31%) | (0.34%) | (0.31%) | (0.31%) | (0.29%) | (0.26%) | (0.23%) | ||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 77,000,000.00 | 76,000,000.00 | 72,000,000.00 | 58,000,000.00 | 50,000,000.00 | 49,000,000.00 | 48,000,000.00 | 50,000,000.00 | 46,000,000.00 | 28,000,000.00 | 37,000,000.00 | 91,000,000.00 | 95,000,000.00 | ||||
| General and Administrative | 211,000,000.00 | 223,000,000.00 | 228,000,000.00 | 147,000,000.00 | 112,000,000.00 | 116,000,000.00 | 147,000,000.00 | 145,000,000.00 | 158,000,000.00 | 153,000,000.00 | 140,000,000.00 | 136,000,000.00 | 159,000,000.00 | 210,000,000.00 | 280,000,000.00 | ||||
| Selling, General & Admin... | 298,000,000.00 | 307,000,000.00 | 319,000,000.00 | 217,000,000.00 | 177,000,000.00 | 198,000,000.00 | 224,000,000.00 | 216,000,000.00 | 238,000,000.00 | 248,000,000.00 | 164,000,000.00 | 182,000,000.00 | 219,000,000.00 | 328,000,000.00 | 395,000,000.00 | ||||
| Selling & Marketing Exp... | 87,000,000.00 | 84,000,000.00 | 91,000,000.00 | 70,000,000.00 | 65,000,000.00 | 82,000,000.00 | 77,000,000.00 | 71,000,000.00 | 80,000,000.00 | 95,000,000.00 | 24,000,000.00 | 46,000,000.00 | 60,000,000.00 | 118,000,000.00 | 115,000,000.00 | ||||
| Depreciation and Amortiz... | 132,000,000.00 | 101,000,000.00 | 3,000,000.00 | 100,000,000.00 | 91,000,000.00 | 83,000,000.00 | 74,000,000.00 | 79,000,000.00 | 74,000,000.00 | 73,000,000.00 | 99,000,000.00 | 86,000,000.00 | 98,000,000.00 | 188,000,000.00 | 191,000,000.00 | ||||
| Other Expenses | 45,000,000.00 | 56,000,000.00 | -47,000,000.00 | -22,000,000.00 | 17,000,000.00 | 9,000,000.00 | 17,000,000.00 | -15,000,000.00 | 27,000,000.00 | 58,000,000.00 | 23,000,000.00 | 31,000,000.00 | 26,000,000.00 | 62,000,000.00 | -34,000,000.00 | ||||
| Total Operating Expenses | 343,000,000.00 | 363,000,000.00 | 349,000,000.00 | 271,000,000.00 | 266,000,000.00 | 265,000,000.00 | 291,000,000.00 | 250,000,000.00 | 313,000,000.00 | 356,000,000.00 | 233,000,000.00 | 241,000,000.00 | 282,000,000.00 | 481,000,000.00 | 466,000,000.00 | ||||
| Cost and Exponses | 1,522,000,000.00 | 1,868,000,000.00 | 2,002,000,000.00 | 1,841,000,000.00 | 1,702,000,000.00 | 1,775,000,000.00 | 1,974,000,000.00 | 1,679,000,000.00 | 1,765,000,000.00 | 1,949,000,000.00 | 1,618,000,000.00 | 1,280,000,000.00 | 1,777,000,000.00 | 3,472,000,000.00 | 3,610,000,000.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-116,000,000.00
+0% |
109,000,000.00
-194% |
281,000,000.00
+158% |
288,000,000.00
+2% |
284,000,000.00
-1% |
303,000,000.00
+7% |
332,000,000.00
+10% |
325,000,000.00
-2% |
339,000,000.00
+4% |
529,000,000.00
+56% |
472,000,000.00
-11% |
276,000,000.00
-42% |
403,000,000.00
+46% |
677,000,000.00
+68% |
595,000,000.00
-12% |
||||
| Operating Income Ratio | (-0.08%) | (0.06%) | (0.12%) | (0.14%) | (0.14%) | (0.15%) | (0.14%) | (0.16%) | (0.16%) | (0.22%) | (0.23%) | (0.18%) | (0.19%) | (0.17%) | (0.14%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 8,000,000.00 | 4,000,000.00 | 3,000,000.00 | 2,000,000.00 | 3,000,000.00 | 3,000,000.00 | 7,000,000.00 | 9,000,000.00 | 10,000,000.00 | 11,000,000.00 | 9,000,000.00 | 2,000,000.00 | 1,000,000.00 | 8,000,000.00 | 19,000,000.00 | ||||
| Interest Expenses | 56,000,000.00 | 61,000,000.00 | 33,000,000.00 | 10,000,000.00 | 10,000,000.00 | 7,000,000.00 | 4,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 5,000,000.00 | 8,000,000.00 | 8,000,000.00 | 48,000,000.00 | 70,000,000.00 | ||||
| Total Other Income/Exp... | -48,000,000.00 | -57,000,000.00 | -30,000,000.00 | -73,000,000.00 | -36,000,000.00 | -17,000,000.00 | -18,000,000.00 | -7,000,000.00 | -13,000,000.00 | -14,000,000.00 | -19,000,000.00 | -20,000,000.00 | -13,000,000.00 | -43,000,000.00 | -69,000,000.00 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | 24,000,000.00 | 184,000,000.00 | 362,000,000.00 | 353,000,000.00 | 341,000,000.00 | 396,000,000.00 | 441,000,000.00 | 393,000,000.00 | 463,000,000.00 | 574,000,000.00 | 542,000,000.00 | 332,000,000.00 | 419,000,000.00 | 815,000,000.00 | 713,000,000.00 | ||||
| EBITDA ratio | (0.02%) | (0.11%) | (0.12%) | (0.17%) | (0.17%) | (0.20%) | (0.20%) | (0.22%) | (0.21%) | (0.24%) | (0.28%) | (0.24%) | (0.25%) | (0.21%) | (0.17%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -164,000,000.00 | 52,000,000.00 | 251,000,000.00 | 221,000,000.00 | 248,000,000.00 | 316,000,000.00 | 363,000,000.00 | 318,000,000.00 | 391,000,000.00 | 515,000,000.00 | 453,000,000.00 | 256,000,000.00 | 390,000,000.00 | 634,000,000.00 | 526,000,000.00 | ||||
| Income Before Tax Ratio | (-0.12%) | (0.03%) | (0.11%) | (0.10%) | (0.13%) | (0.15%) | (0.16%) | (0.16%) | (0.19%) | (0.21%) | (0.23%) | (0.17%) | (0.18%) | (0.16%) | (0.13%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -30,000,000.00 | 17,000,000.00 | 75,000,000.00 | 66,000,000.00 | 72,000,000.00 | 75,000,000.00 | 92,000,000.00 | 72,000,000.00 | 88,000,000.00 | 110,000,000.00 | 132,000,000.00 | 51,000,000.00 | 52,000,000.00 | 133,000,000.00 | 109,000,000.00 | ||||
| Net Income | |||||||||||||||||||
| Net Income | -134,000,000.00
+0% |
35,000,000.00
-126% |
176,000,000.00
+403% |
155,000,000.00
-12% |
176,000,000.00
+14% |
241,000,000.00
+37% |
271,000,000.00
+12% |
246,000,000.00
-9% |
303,000,000.00
+23% |
405,000,000.00
+34% |
321,000,000.00
-21% |
205,000,000.00
-36% |
338,000,000.00
+65% |
501,000,000.00
+48% |
417,000,000.00
-17% |
||||
| Net Income Ratio | (-0.10%) | (0.02%) | (0.08%) | (0.07%) | (0.09%) | (0.12%) | (0.12%) | (0.12%) | (0.14%) | (0.17%) | (0.16%) | (0.14%) | (0.16%) | (0.12%) | (0.10%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -3.94 | 0.79 | 3.98 | 3.88 | 4.00 | 5.54 | 6.45 | 6.01 | 7.54 | 10.30 | 8.37 | 5.42 | 8.92 | 13.20 | 11.00 | ||||
| Diluted EPS | -3.94 | 0.79 | 3.98 | 3.88 | 4.00 | 5.53 | 6.44 | 6.00 | 7.52 | 10.26 | 8.26 | 5.41 | 8.89 | 13.17 | 11.00 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 34,030,000.00 | 44,216,000.00 | 44,215,970.00 | 44,094,197.00 | 43,921,663.00 | 43,421,310.00 | 42,058,209.00 | 40,924,392.00 | 40,237,988.00 | 39,321,660.00 | 38,369,281.00 | 37,814,628.00 | 37,902,337.00 | 37,961,000.00 | 37,909,090.00 | ||||
| Diluted Share Outstanding | 34,030,000.00 | 44,216,000.00 | 44,215,970.00 | 44,094,197.00 | 43,961,879.00 | 43,523,130.00 | 42,118,803.00 | 40,973,204.00 | 40,373,560.00 | 39,455,675.00 | 38,849,034.00 | 37,859,734.00 | 38,019,784.00 | 38,030,000.00 | 37,893,429.00 | ||||