Mavshack
MAV.STMavshack AB (publ) Price (MAV.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
63,162,557
(206.5735)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Mavshack AB (publ)Currency: SEK
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
607,622.00
+0% |
2,507,390.00
+313% |
2,549,160.00
+2% |
5,081,117.00
+99% |
50,871,244.00
+901% |
7,094,471.00
-86% |
23,574,304.00
+232% |
19,477,362.00
-17% |
21,507,582.00
+10% |
25,520,638.00
+19% |
41,929,037.00
+64% |
48,876,917.00
+17% |
39,657,957.00
-19% |
16,216,962.00
-59% |
11,444,095.00
-29% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 484,628.00 | 1,147,443.00 | 3,330,844.00 | 4,251,532.00 | 4,096,796.00 | 7,182,147.00 | 12,347,842.00 | 10,613,503.00 | 7,568,253.00 | 7,952,604.00 | 14,282,228.00 | 12,544,771.00 | 18,794,389.00 | 3,410,385.00 | 2,772,305.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
122,994.00
+0% |
1,359,947.00
+1,006% |
-781,684.00
-157% |
829,585.00
-206% |
46,774,448.00
+5,538% |
-87,676.00
-100% |
11,226,462.00
-12,904% |
8,863,859.00
-21% |
13,939,329.00
+57% |
17,568,034.00
+26% |
27,646,809.00
+57% |
36,332,146.00
+31% |
20,863,568.00
-43% |
12,806,577.00
-39% |
8,671,790.00
-32% |
||||
| Gross Profit Ratio | (0.20%) | (0.54%) | (-0.31%) | (0.16%) | (0.92%) | (-0.01%) | (0.48%) | (0.46%) | (0.65%) | (0.69%) | (0.66%) | (0.74%) | (0.53%) | (0.79%) | (0.76%) | ||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,185,708.00 | 486,935.00 | 996,799.00 | 1,231,393.00 | 1,929,199.00 | 2,145,735.00 | 3,582,061.00 | 0.00 | 0.00 | ||||
| General and Administrative | 3,406,762.00 | 2,481,634.00 | 2,783,245.00 | 8,460,159.00 | 63,173,036.00 | 34,076,025.00 | 11,748,122.00 | 3,788,746.00 | 8,287,569.00 | 11,689,237.00 | 26,827,092.00 | 38,116,014.00 | 24,550,434.00 | 0.00 | 0.00 | ||||
| Selling, General & Admin... | 3,406,762.00 | 2,481,634.00 | 2,783,245.00 | 8,460,159.00 | 63,173,036.00 | 34,076,025.00 | 11,748,122.00 | 3,788,746.00 | 8,287,569.00 | 11,689,237.00 | 26,827,092.00 | 38,116,014.00 | 24,550,434.00 | 32,069,816.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| Depreciation and Amortiz... | 2,148,406.00 | 2,569,576.00 | 2,630,452.00 | 2,730,705.00 | 8,119,143.00 | 13,446,517.00 | 8,998,619.00 | 707,488.00 | 2,773,889.00 | 4,086,931.00 | 6,082,597.00 | 5,151,162.00 | 5,231,563.00 | 5,178,783.00 | 7,915,919.00 | ||||
| Other Expenses | 2,825,051.00 | 4,969,703.00 | 5,510,165.00 | 6,213,474.00 | 14,271,968.00 | 18,766,231.00 | -5,337,530.00 | 6,485,891.00 | 12,420,926.00 | 19,785,368.00 | 35,811,368.00 | 33,868,241.00 | 41,226,942.00 | 0.00 | 22,804,080.00 | ||||
| Total Operating Expenses | 6,231,813.00 | 7,451,337.00 | 8,293,410.00 | 14,673,633.00 | 77,445,004.00 | 52,842,256.00 | 28,620,576.00 | 10,274,637.00 | 20,708,495.00 | 31,474,605.00 | 62,638,460.00 | 71,984,255.00 | 65,777,376.00 | 32,069,816.00 | 22,804,080.00 | ||||
| Cost and Exponses | 6,716,441.00 | 8,598,780.00 | 11,624,254.00 | 18,925,165.00 | 81,541,800.00 | 60,024,403.00 | 40,968,418.00 | 20,888,140.00 | 28,276,748.00 | 39,427,209.00 | 76,920,688.00 | 84,529,026.00 | 84,571,765.00 | 35,480,201.00 | 25,576,385.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-6,108,819.00
+0% |
-6,091,390.00
0% |
-9,075,094.00
+49% |
-13,844,048.00
+53% |
-30,670,556.00
+122% |
-55,912,738.00
+82% |
-22,638,148.00
-60% |
-2,092,273.00
-91% |
-6,796,668.00
+225% |
-13,906,571.00
+105% |
-34,991,651.00
+152% |
-35,652,109.00
+2% |
-44,913,808.00
+26% |
-19,263,239.00
-57% |
-14,132,290.00
-27% |
||||
| Operating Income Ratio | (-10.05%) | (-2.43%) | (-3.56%) | (-2.72%) | (-0.60%) | (-7.88%) | (-0.96%) | (-0.11%) | (-0.32%) | (-0.54%) | (-0.83%) | (-0.73%) | (-1.13%) | (-1.19%) | (-1.23%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,085.00 | 1,245.00 | 0.00 | 17,603.00 | 69.00 | 144,764.00 | 286.00 | 105.00 | 241,066.00 | 73,684.00 | 138,894.00 | 732,740.00 | 414,760.00 | 1,465,978.00 | 57,010.00 | ||||
| Interest Expenses | 3,572.00 | 97,649.00 | 0.00 | 195,084.00 | 1,407,961.00 | 3,253,389.00 | 215,493.00 | 26,609.00 | 788,285.00 | 5,046,061.00 | 2,071,865.00 | 475,280.00 | 620,495.00 | 1,082,899.00 | 1,849,031.00 | ||||
| Total Other Income/Exp... | -2,487.00 | -96,404.00 | 1,797,540.00 | -177,481.00 | -1,407,892.00 | -3,408,625.00 | -315,207.00 | -6,926,504.00 | -3,380,322.00 | -7,823,037.00 | -18,227,705.00 | 257,460.00 | -264,684.00 | 383,079.00 | -3,443,859.00 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | -3,960,413.00 | -3,521,814.00 | -6,444,642.00 | -11,113,343.00 | -22,486,514.00 | -42,621,459.00 | -13,739,243.00 | -4,590,859.00 | -4,570,001.00 | -14,787,476.00 | -42,446,795.00 | -30,133,990.00 | -39,267,486.00 | -13,701,377.00 | -7,811,199.00 | ||||
| EBITDA ratio | (-6.52%) | (-1.40%) | (-2.53%) | (-2.19%) | (-0.44%) | (-5.97%) | (-0.58%) | (-0.43%) | (-0.31%) | (-0.45%) | (-0.83%) | (-0.57%) | (-0.72%) | (-0.84%) | (-0.68%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -6,111,306.00 | -6,187,794.00 | -7,277,554.00 | -14,021,529.00 | -32,078,448.00 | -59,321,363.00 | -22,953,355.00 | -9,018,777.00 | -10,176,990.00 | -21,729,608.00 | -53,219,356.00 | -35,470,868.00 | -45,178,492.00 | -18,880,160.00 | -17,576,149.00 | ||||
| Income Before Tax Ratio | (-10.06%) | (-2.47%) | (-2.85%) | (-2.76%) | (-0.63%) | (-8.36%) | (-0.97%) | (-0.46%) | (-0.47%) | (-0.85%) | (-1.27%) | (-0.73%) | (-1.14%) | (-1.16%) | (-1.54%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | 0.00 | 0.00 | 0.00 | 69.00 | -96,053.00 | 138,253.00 | 27,698.00 | 198,055.00 | 271,023.00 | -141,603.00 | 381,666.00 | 480,000.00 | 29,864.00 | 0.00 | ||||
| Net Income | |||||||||||||||||||
| Net Income | -6,111,306.00
+0% |
-6,187,794.00
+1% |
-7,277,554.00
+18% |
-14,021,529.00
+93% |
-32,078,448.00
+129% |
-57,665,853.00
+80% |
-20,402,337.00
-65% |
-9,046,475.00
-56% |
-10,375,045.00
+15% |
-22,000,631.00
+112% |
-53,077,753.00
+141% |
-35,852,534.00
-32% |
-45,658,492.00
+27% |
-18,910,024.00
-59% |
-17,576,149.00
-7% |
||||
| Net Income Ratio | (-10.06%) | (-2.47%) | (-2.85%) | (-2.76%) | (-0.63%) | (-8.13%) | (-0.87%) | (-0.46%) | (-0.48%) | (-0.86%) | (-1.27%) | (-0.73%) | (-1.15%) | (-1.17%) | (-1.54%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.90 | -0.60 | -40.00 | -64.05 | -103.74 | -77.40 | -15.66 | -5.14 | -4.43 | -5.26 | -9.89 | -4.15 | -3.44 | -0.92 | -0.28 | ||||
| Diluted EPS | -0.90 | -0.60 | -40.00 | -64.05 | -103.74 | -77.40 | -15.66 | -5.14 | -4.43 | -5.30 | -9.90 | -4.15 | -3.44 | -0.92 | -0.28 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 6,790,338.00 | 10,312,987.00 | 1,171,069.00 | 1,171,069.00 | 1,171,069.00 | 1,171,069.00 | 1,303,238.00 | 1,759,524.00 | 2,344,130.00 | 4,151,062.00 | 5,361,389.00 | 8,593,650.00 | 13,269,507.00 | 20,602,745.00 | 63,162,557.00 | ||||
| Diluted Share Outstanding | 6,790,338.00 | 10,312,987.00 | 1,171,069.00 | 1,171,069.00 | 1,171,069.00 | 1,171,069.00 | 1,303,238.00 | 1,759,525.00 | 2,346,268.00 | 4,184,559.00 | 5,364,279.00 | 8,593,650.00 | 13,269,507.00 | 20,602,745.00 | 63,162,557.00 | ||||