FlexQube
FLEXQ.STFlexQube AB (publ) Price (FLEXQ.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
13,269,576
(39.6503)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
FlexQube AB (publ)Currency: SEK
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
16,482,017.00
+0% |
19,260,497.00
+17% |
29,004,079.00
+51% |
68,901,365.00
+138% |
72,560,757.00
+5% |
82,163,260.00
+13% |
112,630,000.00
+37% |
204,594,000.00
+82% |
115,754,000.00
-43% |
132,562,000.00
+15% |
|||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 11,426,169.00 | 11,572,252.00 | 16,984,453.00 | 41,266,304.00 | 40,176,949.00 | 44,285,434.00 | 59,593,000.00 | 96,643,000.00 | 55,182,000.00 | 68,192,000.00 | |||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
5,055,848.00
+0% |
7,688,245.00
+52% |
12,019,626.00
+56% |
27,635,061.00
+130% |
32,383,808.00
+17% |
37,877,826.00
+17% |
53,037,000.00
+40% |
107,951,000.00
+104% |
60,572,000.00
-44% |
64,370,000.00
+6% |
|||||||||
| Gross Profit Ratio | (0.31%) | (0.40%) | (0.41%) | (0.40%) | (0.45%) | (0.46%) | (0.47%) | (0.53%) | (0.52%) | (0.49%) | |||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,557,269.00 | 2,566,000.00 | 2,664,000.00 | 3,367,000.00 | 0.00 | |||||||||
| General and Administrative | 4,285,639.00 | 4,796,963.00 | 9,989,456.00 | 21,392,662.00 | 35,042,532.00 | 31,490,268.00 | 39,238,000.00 | 63,362,000.00 | 0.00 | 0.00 | |||||||||
| Selling, General & Admin... | 4,285,639.00 | 4,796,963.00 | 9,989,456.00 | 21,392,662.00 | 35,042,532.00 | 31,490,268.00 | 39,238,000.00 | 63,362,000.00 | 115,298,000.00 | 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 | |||||||||
| Depreciation and Amortiz... | 4,300.00 | 365,856.00 | 430,658.00 | 743,302.00 | 1,199,899.00 | 2,118,796.00 | 2,067,000.00 | 2,187,000.00 | 2,632,000.00 | 8,649,000.00 | |||||||||
| Other Expenses | 2,433,092.00 | 3,285,407.00 | 4,878,160.00 | 14,111,513.00 | 20,490,856.00 | 26,794,156.00 | 36,143,000.00 | 54,029,000.00 | 2,483,000.00 | 98,310,000.00 | |||||||||
| Total Operating Expenses | 6,718,731.00 | 8,082,370.00 | 14,867,616.00 | 35,504,175.00 | 55,533,388.00 | 58,284,424.00 | 75,381,000.00 | 117,391,000.00 | 118,665,000.00 | 98,310,000.00 | |||||||||
| Cost and Exponses | 18,144,900.00 | 19,654,622.00 | 31,852,069.00 | 76,770,479.00 | 95,710,337.00 | 102,569,858.00 | 134,974,000.00 | 214,034,000.00 | 173,887,000.00 | 166,502,000.00 | |||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,387,859.00
+0% |
127,616.00
-109% |
-2,847,991.00
-2,332% |
-6,714,234.00
+136% |
-21,721,977.00
+224% |
-20,406,598.00
-6% |
-21,995,000.00
+8% |
-9,440,000.00
-57% |
-58,133,000.00
+516% |
-33,940,000.00
-42% |
|||||||||
| Operating Income Ratio | (-0.08%) | (0.01%) | (-0.10%) | (-0.10%) | (-0.30%) | (-0.25%) | (-0.20%) | (-0.05%) | (-0.50%) | (-0.26%) | |||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 60.00 | 44.00 | 534.00 | 0.00 | 78,978.00 | 11,386.00 | 538,000.00 | 24,000.00 | 475,000.00 | 270,000.00 | |||||||||
| Interest Expenses | 132,515.00 | 172,102.00 | 202,383.00 | 186,904.00 | 78,978.00 | 155,786.00 | 538,000.00 | 656,000.00 | 2,887,000.00 | 2,613,000.00 | |||||||||
| Total Other Income/Exp... | -132,456.00 | -172,058.00 | -201,849.00 | -186,904.00 | -78,978.00 | -145,000.00 | -538,000.00 | -632,000.00 | -2,412,000.00 | -2,343,000.00 | |||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -1,383,495.00 | -28,269.00 | -2,416,797.00 | -5,970,933.00 | -20,522,080.00 | -17,849,271.00 | -19,928,000.00 | -4,154,000.00 | -55,026,000.00 | -23,608,000.00 | |||||||||
| EBITDA ratio | (-0.08%) | (0.03%) | (-0.08%) | (-0.09%) | (-0.28%) | (-0.19%) | (-0.15%) | (-0.01%) | (-0.48%) | (-0.18%) | |||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -1,520,315.00 | -44,442.00 | -3,049,840.00 | -6,901,138.00 | -21,800,955.00 | -20,123,850.00 | -22,533,000.00 | -6,997,000.00 | -60,545,000.00 | -36,283,000.00 | |||||||||
| Income Before Tax Ratio | (-0.09%) | (0.00%) | (-0.11%) | (-0.10%) | (-0.30%) | (-0.24%) | (-0.20%) | (-0.03%) | (-0.52%) | (-0.27%) | |||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 6,758.00 | 33,098.00 | 523.00 | 20,738.00 | 12,771.00 | 12,756.00 | 26,000.00 | 71,000.00 | 75,000.00 | 77,000.00 | |||||||||
| Net Income | |||||||||||||||||||
| Net Income | -1,527,073.00
+0% |
-77,540.00
-95% |
-3,050,363.00
+3,834% |
-6,921,877.00
+127% |
-21,813,726.00
+215% |
-20,136,606.00
-8% |
-22,559,000.00
+12% |
-7,068,000.00
-69% |
-60,620,000.00
+758% |
-36,360,000.00
-40% |
|||||||||
| Net Income Ratio | (-0.09%) | (0.00%) | (-0.11%) | (-0.10%) | (-0.30%) | (-0.25%) | (-0.20%) | (-0.03%) | (-0.52%) | (-0.27%) | |||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.24 | -0.01 | -2.49 | -1.08 | -2.86 | -2.64 | -2.67 | -0.84 | -6.38 | -2.74 | |||||||||
| Diluted EPS | -0.24 | -0.01 | -2.49 | -1.08 | -2.86 | -2.64 | -2.67 | -0.84 | -6.38 | -2.74 | |||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 6,333,333.00 | 6,333,333.00 | 1,224,155.00 | 6,384,566.00 | 7,627,353.00 | 7,627,353.00 | 8,447,893.00 | 8,447,893.00 | 9,502,000.00 | 13,269,576.00 | |||||||||
| Diluted Share Outstanding | 6,333,333.00 | 6,333,333.00 | 1,224,155.00 | 6,384,566.00 | 7,627,353.00 | 7,627,353.00 | 8,447,893.00 | 8,447,893.00 | 9,502,000.00 | 13,269,576.00 | |||||||||