Kakel
KAKEL.STKakel Max AB (publ) Price (KAKEL.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
3,038,818
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Kakel Max AB (publ)Currency: SEK
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
416.54M
+0% |
360.93M
-13% |
386.76M
+7% |
101.48M
-74% |
115.88M
+14% |
103.46M
-11% |
89.74M
-13% |
40.97M
-54% |
35.35M
-14% |
97.61M
+176% |
152.14M
+56% |
150.19M
-1% |
142.20M
-5% |
151.14M
+6% |
176.21M
+17% |
155.29M
-12% |
143.48M
-8% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 303.15M | 286.45M | 285.44M | 72.29M | 89.35M | 77.97M | 62.97M | 29.86M | 27.91M | 66.34M | 109.55M | 108.48M | 99.54M | 102.23M | 115.83M | 104.48M | 97.18M | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
113.39M
+0% |
74.47M
-34% |
101.32M
+36% |
29.19M
-71% |
26.53M
-9% |
25.49M
-4% |
26.77M
+5% |
11.10M
-59% |
7.43M
-33% |
31.27M
+321% |
42.58M
+36% |
41.71M
-2% |
42.66M
+2% |
48.91M
+15% |
60.38M
+23% |
50.81M
-16% |
46.30M
-9% |
||
| Gross Profit Ratio | (0.27%) | (0.21%) | (0.26%) | (0.29%) | (0.23%) | (0.25%) | (0.30%) | (0.27%) | (0.21%) | (0.32%) | (0.28%) | (0.28%) | (0.30%) | (0.32%) | (0.34%) | (0.33%) | (0.32%) | ||
| 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 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 25.74M | 26.66M | 20.84M | 14.46M | 7.62M | 16.06M | 17.12M | 9.36M | 10.06M | 13.48M | 0.00 | 0.00 | 0.00 | ||
| Selling, General & Admin... | 56.83M | 52.57M | 43.21M | 0.00 | 25.74M | 26.66M | 20.84M | 14.46M | 7.62M | 16.06M | 17.12M | 9.36M | 10.06M | 13.48M | 49.19M | 0.00 | 0.00 | ||
| Selling & Marketing Exp... | 56.83M | 52.57M | 43.21M | 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... | 5.24M | 7.59M | 7.49M | 76.00k | 153.00k | 655.00k | 19.45M | 99.00k | 502.00k | 661.00k | 783.00k | 4.31M | 4.66M | 5.46M | 6.19M | 7.06M | 7.78M | ||
| Other Expenses | 44.55M | 40.09M | 43.00M | 26.80M | 14.07M | 16.82M | 31.49M | 5.64M | 1.02M | 784.00k | 1.42M | 27.53M | 25.56M | 35.14M | 55.02M | 48.93M | 50.85M | ||
| Total Operating Expenses | 101.38M | 92.67M | 86.21M | 26.80M | 39.81M | 43.48M | 52.33M | 20.09M | 3.83M | 31.60M | 37.39M | 36.89M | 35.61M | 48.62M | 55.02M | 48.93M | 50.85M | ||
| Cost and Exponses | 404.53M | 379.12M | 371.65M | 99.09M | 129.16M | 121.45M | 115.30M | 49.96M | 31.74M | 97.94M | 146.95M | 145.37M | 135.15M | 150.84M | 170.84M | 153.41M | 148.04M | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
12.01M
+0% |
-18,196,000.00
-252% |
15.11M
-183% |
2.39M
-84% |
-13,276,000.00
-656% |
-18,644,000.00
+40% |
-31,854,000.00
+71% |
-10,842,000.00
-66% |
-1,820,000.00
-83% |
449.00k
-125% |
6.61M
+1,372% |
6.75M
+2% |
9.07M
+34% |
2.55M
-72% |
7.64M
+200% |
1.89M
-75% |
-4,555,000.00
-342% |
||
| Operating Income Ratio | (0.03%) | (-0.05%) | (0.04%) | (0.02%) | (-0.11%) | (-0.18%) | (-0.35%) | (-0.26%) | (-0.05%) | (0.00%) | (0.04%) | (0.04%) | (0.06%) | (0.02%) | (0.04%) | (0.01%) | (-0.03%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 291.00k | 65.00k | 84.00k | 17.00k | 1.51M | 918.00k | 319.00k | 35.00k | 6.00k | 14.00k | 39.00k | 25.00k | 212.00k | 55.00k | 6.00k | 28.00k | 0.00 | ||
| Interest Expenses | 7.11M | 6.24M | 3.74M | 618.00k | 1.38M | 1.36M | 1.96M | 1.10M | 593.00k | 105.00k | 261.00k | 924.00k | 810.00k | 761.00k | 659.00k | 791.00k | 0.00 | ||
| Total Other Income/Exp... | -6,820,000.00 | -6,174,000.00 | -3,654,000.00 | -639,000.00 | -1,834,000.00 | -1,303,000.00 | -8,088,000.00 | 857.00k | -62,000.00 | -153,000.00 | -943,000.00 | -934,000.00 | -377,000.00 | -727,000.00 | -821,000.00 | -707,000.00 | -980,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 17.25M | -10,539,000.00 | 22.69M | 2.44M | -13,581,000.00 | -17,936,000.00 | -13,656,000.00 | -8,342,000.00 | 6.82M | 1.11M | 9.68M | 11.29M | 14.27M | 8.16M | 14.05M | 9.27M | 3.22M | ||
| EBITDA ratio | (0.04%) | (-0.03%) | (0.06%) | (0.02%) | (-0.08%) | (-0.17%) | (-0.08%) | (-0.26%) | (-0.05%) | (0.01%) | (0.04%) | (0.07%) | (0.10%) | (0.05%) | (0.08%) | (0.06%) | (0.02%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 5.19M | -24,370,000.00 | 11.46M | 1.75M | -15,110,000.00 | -19,947,000.00 | -35,101,000.00 | -9,439,000.00 | -2,407,000.00 | 296.00k | 5.67M | 5.81M | 8.69M | 1.82M | 6.82M | 1.18M | -5,535,000.00 | ||
| Income Before Tax Ratio | (0.01%) | (-0.07%) | (0.03%) | (0.02%) | (-0.13%) | (-0.19%) | (-0.39%) | (-0.23%) | (-0.07%) | (0.00%) | (0.04%) | (0.04%) | (0.06%) | (0.01%) | (0.04%) | (0.01%) | (-0.04%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1.79M | -7,109,000.00 | 2.29M | 850.00k | -431,000.00 | -3,350,000.00 | 4.78M | -1,816,000.00 | -609,000.00 | -3,433,000.00 | 1.50M | 1.23M | 1.21M | 433.00k | 1.47M | 331.00k | -23,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 3.48M
+0% |
-18,152,000.00
-622% |
8.16M
-145% |
1.29M
-84% |
26.98M
+1,998% |
-16,597,000.00
-162% |
-39,885,000.00
+140% |
-9,439,000.00
-76% |
-2,407,000.00
-74% |
3.73M
-255% |
4.17M
+12% |
4.59M
+10% |
7.48M
+63% |
1.39M
-81% |
5.36M
+285% |
848.00k
-84% |
-5,512,000.00
-750% |
||
| Net Income Ratio | (0.01%) | (-0.05%) | (0.02%) | (0.01%) | (0.23%) | (-0.16%) | (-0.44%) | (-0.23%) | (-0.07%) | (0.04%) | (0.03%) | (0.03%) | (0.05%) | (0.01%) | (0.03%) | (0.01%) | (-0.04%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 63.94 | -337.77 | 170.52 | 15.99 | 465.37 | -259.16 | -569.02 | -127.65 | -0.81 | 1.26 | 1.37 | 1.51 | 2.46 | 0.46 | 1.76 | 0.28 | -1.81 | ||
| Diluted EPS | 63.94 | -337.77 | 170.52 | 15.99 | 465.37 | -259.16 | -569.02 | -127.65 | -0.81 | 1.26 | 1.37 | 1.51 | 2.46 | 0.46 | 1.76 | 0.28 | -1.81 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 53.17k | 53.74k | 53.74k | 54.83k | 57.99k | 64.04k | 70.09k | 73.95k | 2.96M | 2.96M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | ||
| Diluted Share Outstanding | 53.17k | 53.74k | 53.74k | 54.83k | 57.99k | 64.04k | 70.09k | 73.95k | 2.96M | 2.96M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | ||