Nexam
NEXAM.STNexam Chemical Holding AB (publ) Price (NEXAM.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
80,915,798
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Nexam Chemical Holding AB (publ)Currency: SEK
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
763,972.00
+0% |
2,547,000.00
+233% |
1,602,000.00
-37% |
7,842,000.00
+390% |
8,268,000.00
+5% |
18,694,000.00
+126% |
109,835,000.00
+488% |
130,057,000.00
+18% |
165,830,000.00
+28% |
219,452,000.00
+32% |
221,756,000.00
+1% |
190,277,000.00
-14% |
199,577,000.00
+5% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,229,202.00 | 3,020,000.00 | 1,911,000.00 | 4,329,000.00 | 4,442,000.00 | 10,453,000.00 | 65,146,000.00 | 78,376,000.00 | 94,880,000.00 | 134,972,000.00 | 135,024,000.00 | 108,485,000.00 | 107,175,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
-465,230.00
+0% |
-473,000.00
+2% |
-309,000.00
-35% |
3,513,000.00
-1,237% |
3,826,000.00
+9% |
8,241,000.00
+115% |
44,689,000.00
+442% |
51,681,000.00
+16% |
70,950,000.00
+37% |
84,480,000.00
+19% |
86,732,000.00
+3% |
81,792,000.00
-6% |
92,402,000.00
+13% |
||||||
| Gross Profit Ratio | (-0.61%) | (-0.19%) | (-0.19%) | (0.45%) | (0.46%) | (0.44%) | (0.41%) | (0.40%) | (0.43%) | (0.39%) | (0.39%) | (0.43%) | (0.46%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 9,979,000.00 | 13,952,000.00 | 15,173,000.00 | 0.00 | 4,051,999.00 | 5,700,000.00 | 645,000.00 | 493,000.00 | 258,000.00 | 517,000.00 | 1,028,000.00 | 0.00 | 0.00 | ||||||
| General and Administrative | 9,216,044.00 | 13,734,000.00 | 18,076,000.00 | 12,296,000.00 | 9,191,000.00 | 12,132,000.00 | 24,339,000.00 | 28,750,000.00 | 34,157,000.00 | 41,620,000.00 | 0.00 | 0.00 | 0.00 | ||||||
| Selling, General & Admin... | 9,216,044.00 | 13,734,000.00 | 18,076,000.00 | 12,296,000.00 | 9,191,000.00 | 12,132,000.00 | 24,339,000.00 | 28,750,000.00 | 34,157,000.00 | 41,620,000.00 | 87,465,000.00 | 88,096,000.00 | 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 | 0.00 | 0.00 | 0.00 | ||||||
| Depreciation and Amortiz... | 1,881,005.00 | 2,570,000.00 | 4,156,000.00 | 2,507,000.00 | 2,438,000.00 | 2,966,000.00 | 9,282,000.00 | 9,343,000.00 | 10,193,000.00 | 10,573,000.00 | 12,008,000.00 | 14,602,000.00 | 15,386,000.00 | ||||||
| Other Expenses | 7,965,727.00 | 12,583,000.00 | 17,112,000.00 | 15,026,000.00 | 16,852,000.00 | 18,732,000.00 | 37,407,000.00 | 40,200,000.00 | 40,389,000.00 | 47,425,000.00 | 99,236,000.00 | 14,154,000.00 | 99,727,000.00 | ||||||
| Total Operating Expenses | 17,181,771.00 | 26,317,000.00 | 35,188,000.00 | 27,322,000.00 | 26,043,000.00 | 30,864,000.00 | 61,746,000.00 | 68,950,000.00 | 74,546,000.00 | 89,045,000.00 | 99,236,000.00 | 102,125,000.00 | 99,727,000.00 | ||||||
| Cost and Exponses | 18,410,973.00 | 29,337,000.00 | 37,099,000.00 | 31,651,000.00 | 30,485,000.00 | 41,317,000.00 | 126,892,000.00 | 147,326,000.00 | 169,426,000.00 | 224,017,000.00 | 234,260,000.00 | 210,735,000.00 | 206,902,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-17,647,001.00
+0% |
-26,790,000.00
+52% |
-35,497,000.00
+33% |
-23,809,000.00
-33% |
-21,923,000.00
-8% |
-22,922,000.00
+5% |
-15,684,000.00
-32% |
-17,269,000.00
+10% |
-5,127,000.00
-70% |
-4,285,000.00
-16% |
-11,729,000.00
+174% |
-20,459,000.00
+74% |
-7,325,000.00
-64% |
||||||
| Operating Income Ratio | (-23.10%) | (-10.52%) | (-22.16%) | (-3.04%) | (-2.65%) | (-1.23%) | (-0.14%) | (-0.13%) | (-0.03%) | (-0.02%) | (-0.05%) | (-0.11%) | (-0.04%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 293,860.00 | 556,000.00 | 714,000.00 | 333,000.00 | 0.00 | 133,000.00 | 20,000.00 | 24,000.00 | 166,000.00 | 1,032,000.00 | 667,000.00 | 848,000.00 | 2,460,000.00 | ||||||
| Interest Expenses | 164,758.00 | 239,000.00 | 270,000.00 | 233,000.00 | 162,000.00 | 244,000.00 | 1,363,000.00 | 1,632,000.00 | 2,477,000.00 | 1,032,000.00 | 1,456,000.00 | 2,400,000.00 | 3,189,000.00 | ||||||
| Total Other Income/Exp... | -227,524.00 | 282,000.00 | 444,000.00 | 100,000.00 | -162,000.00 | -111,000.00 | -1,343,000.00 | -1,608,000.00 | -2,312,000.00 | -1,032,000.00 | -788,000.00 | -1,552,000.00 | -729,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -15,557,763.00 | -23,699,000.00 | -30,627,000.00 | -18,952,000.00 | -19,485,000.00 | -19,823,000.00 | -6,382,000.00 | -6,044,000.00 | 5,078,000.00 | 6,297,000.00 | 780,000.00 | -5,009,000.00 | 10,521,000.00 | ||||||
| EBITDA ratio | (-20.36%) | (-9.30%) | (-19.12%) | (-2.67%) | (-2.35%) | (-1.06%) | (-0.06%) | (-0.04%) | (0.03%) | (0.03%) | (0.00%) | (-0.03%) | (0.05%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -17,603,524.00 | -26,508,000.00 | -35,053,000.00 | -23,709,000.00 | -22,085,000.00 | -23,033,000.00 | -17,027,000.00 | -17,019,000.00 | -7,593,000.00 | -5,308,000.00 | -12,685,000.00 | -22,011,000.00 | -8,054,000.00 | ||||||
| Income Before Tax Ratio | (-23.04%) | (-10.41%) | (-21.88%) | (-3.02%) | (-2.67%) | (-1.23%) | (-0.16%) | (-0.13%) | (-0.05%) | (-0.02%) | (-0.06%) | (-0.12%) | (-0.04%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 208,235.00 | 5,000.00 | -1,000.00 | 333,000.00 | 369,000.00 | -17,285,000.00 | 153,000.00 | 54,000.00 | 496,000.00 | 157,000.00 | 20,000.00 | 830,000.00 | 954,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | -17,603,524.00
+0% |
-26,513,000.00
+51% |
-35,052,000.00
+32% |
-23,709,000.00
-32% |
-22,085,000.00
-7% |
-5,748,000.00
-74% |
-17,180,000.00
+199% |
-17,073,000.00
-1% |
-8,089,000.00
-53% |
-5,465,000.00
-32% |
-12,705,000.00
+132% |
-22,841,000.00
+80% |
-9,008,000.00
-61% |
||||||
| Net Income Ratio | (-23.04%) | (-10.41%) | (-21.88%) | (-3.02%) | (-2.67%) | (-0.31%) | (-0.16%) | (-0.13%) | (-0.05%) | (-0.02%) | (-0.06%) | (-0.12%) | (-0.05%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -90.75 | -0.56 | -0.69 | -0.46 | -0.36 | -0.09 | -0.25 | -0.25 | -0.11 | -0.07 | -0.16 | -0.28 | -0.11 | ||||||
| Diluted EPS | -90.75 | -0.56 | -0.68 | -0.45 | -0.36 | -0.09 | -0.25 | -0.25 | -0.11 | -0.07 | -0.16 | -0.28 | -0.11 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 193,969.00 | 47,015,419.00 | 51,138,904.00 | 51,780,000.00 | 61,347,222.00 | 63,867,376.00 | 67,519,019.00 | 67,519,019.00 | 73,061,474.00 | 78,723,539.00 | 80,915,798.00 | 80,915,798.00 | 80,915,798.00 | ||||||
| Diluted Share Outstanding | 193,969.00 | 47,364,575.00 | 51,740,703.00 | 52,158,437.00 | 62,106,907.00 | 64,854,179.00 | 67,519,019.00 | 67,519,019.00 | 73,061,474.00 | 79,759,082.00 | 80,915,798.00 | 80,915,798.00 | 80,915,798.00 | ||||||