Nederman
NMAN.STNederman Holding AB (publ) Price (NMAN.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
35,150,201
(0.1393)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Nederman Holding AB (publ)Currency: SEK
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
807.54M
+0% |
877.80M
+9% |
1.04B
+19% |
1.27B
+22% |
1.05B
-17% |
1.69B
+61% |
2.00B
+18% |
2.27B
+14% |
2.66B
+17% |
2.83B
+6% |
3.20B
+13% |
3.11B
-3% |
3.15B
+1% |
3.55B
+13% |
4.31B
+21% |
3.67B
-15% |
4.04B
+10% |
5.18B
+28% |
6.19B
+19% |
5.90B
-5% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 416.89M | 454.00M | 525.79M | 654.50M | 548.20M | 996.30M | 1.17B | 1.34B | 1.69B | 1.81B | 2.07B | 2.00B | 1.95B | 2.23B | 2.72B | 2.28B | 2.52B | 3.31B | 3.94B | 3.58B | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
390.65M
+0% |
423.80M
+8% |
515.57M
+22% |
617.80M
+20% |
503.80M
-18% |
697.80M
+39% |
830.10M
+19% |
929.30M
+12% |
966.60M
+4% |
1.01B
+5% |
1.13B
+11% |
1.11B
-1% |
1.20B
+8% |
1.33B
+11% |
1.59B
+20% |
1.39B
-12% |
1.52B
+9% |
1.87B
+23% |
2.25B
+20% |
2.32B
+3% |
|
| Gross Profit Ratio | (0.48%) | (0.48%) | (0.50%) | (0.49%) | (0.48%) | (0.41%) | (0.41%) | (0.41%) | (0.36%) | (0.36%) | (0.35%) | (0.36%) | (0.38%) | (0.37%) | (0.37%) | (0.38%) | (0.38%) | (0.36%) | (0.36%) | (0.39%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 14.29M | 14.40M | 15.15M | 17.20M | 16.70M | 19.70M | 25.40M | 19.60M | 21.60M | 10.30M | 6.40M | 7.80M | 14.20M | 44.30M | 65.20M | 69.30M | 57.00M | 72.50M | 125.10M | 99.10M | |
| General and Administrative | 63.48M | 59.00M | 66.83M | 93.10M | 86.50M | 110.60M | 148.60M | 130.80M | 171.90M | 183.90M | 212.00M | 209.00M | 222.20M | 253.00M | 342.80M | 306.00M | 335.10M | 429.90M | 472.40M | 511.80M | |
| Selling, General & Admin... | 304.62M | 327.20M | 382.12M | 458.30M | 462.80M | 577.80M | 657.90M | 711.90M | 772.00M | 798.80M | 852.70M | 857.10M | 884.90M | 988.20M | 1.17B | 997.10M | 1.04B | 1.31B | 1.55B | 1.65B | |
| Selling & Marketing Exp... | 241.14M | 268.20M | 315.30M | 365.20M | 376.30M | 467.20M | 509.30M | 581.10M | 600.10M | 614.90M | 640.70M | 648.10M | 662.70M | 735.20M | 828.80M | 691.10M | 702.10M | 877.80M | 1.08B | 1.14B | |
| Depreciation and Amortiz... | 18.98M | 19.00M | 17.79M | 16.50M | 18.10M | 38.20M | 42.10M | 44.00M | 49.20M | 47.20M | 47.90M | 47.70M | 52.70M | 121.20M | 146.70M | 165.60M | 174.30M | 201.80M | 258.50M | 273.10M | |
| Other Expenses | 8.65M | -3,200,000.00 | 10.93M | 1.50M | 1,000.00k | -6,400,000.00 | 6.30M | 3.90M | 3.60M | 6.50M | 5.80M | 6.20M | 3.10M | 5.00M | 1.90M | 300.00k | -32,400,000.00 | 4.60M | 0.00 | -19,600,000.00 | |
| Total Operating Expenses | 327.55M | 338.40M | 408.20M | 477.00M | 480.50M | 591.10M | 689.60M | 735.40M | 792.20M | 809.80M | 857.60M | 867.80M | 901.30M | 1.03B | 1.24B | 1.07B | 1.06B | 1.38B | 1.67B | 1.73B | |
| Cost and Exponses | 744.44M | 792.40M | 933.98M | 1.13B | 1.03B | 1.59B | 1.86B | 2.08B | 2.48B | 2.62B | 2.93B | 2.86B | 2.85B | 3.26B | 3.96B | 3.35B | 3.58B | 4.70B | 5.59B | 5.31B | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
63.10M
+0% |
85.40M
+35% |
107.38M
+26% |
140.80M
+31% |
23.30M
-83% |
51.30M
+120% |
140.50M
+174% |
175.60M
+25% |
127.50M
-27% |
165.70M
+30% |
242.00M
+46% |
250.30M
+3% |
278.10M
+11% |
294.90M
+6% |
343.20M
+16% |
219.00M
-36% |
458.90M
+110% |
480.20M
+5% |
601.90M
+25% |
592.50M
-2% |
|
| Operating Income Ratio | (0.08%) | (0.10%) | (0.10%) | (0.11%) | (0.02%) | (0.03%) | (0.07%) | (0.08%) | (0.05%) | (0.06%) | (0.08%) | (0.08%) | (0.09%) | (0.08%) | (0.08%) | (0.06%) | (0.11%) | (0.09%) | (0.10%) | (0.10%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 1.72M | 800.00k | 2.56M | 2.10M | 1.70M | 4.20M | 3.70M | 2.40M | 2.00M | 2.30M | 2.90M | 2.80M | 2.90M | 4.60M | 4.00M | 1.10M | 2.10M | 11.00M | 25.70M | 0.00 | |
| Interest Expenses | 13.69M | 9.15M | 11.30M | 17.30M | 7.80M | 28.60M | 36.40M | 24.60M | 26.10M | 25.20M | 22.00M | 19.40M | 22.10M | 30.30M | 44.30M | 58.60M | 40.70M | 63.90M | 129.10M | 0.00 | |
| Total Other Income/Exp... | -11,965,000.00 | -9,700,000.00 | -8,756,000.00 | -15,200,000.00 | -6,100,000.00 | -24,400,000.00 | -32,700,000.00 | -35,900,000.00 | -74,900,000.00 | -61,600,000.00 | -51,999,999.00 | -18,600,000.00 | -36,600,000.00 | -38,200,000.00 | -37,100,000.00 | -70,500,000.00 | -41,800,000.00 | -41,400,000.00 | -125,700,000.00 | -111,800,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 82.08M | 104.40M | 126.71M | 157.30M | 43.10M | 90.60M | 184.70M | 219.70M | 175.00M | 211.40M | 284.80M | 298.80M | 334.90M | 430.30M | 498.30M | 372.70M | 632.10M | 704.50M | 863.80M | 863.40M | |
| EBITDA ratio | (0.10%) | (0.12%) | (0.12%) | (0.12%) | (0.04%) | (0.09%) | (0.09%) | (0.11%) | (0.08%) | (0.09%) | (0.10%) | (0.10%) | (0.11%) | (0.10%) | (0.12%) | (0.12%) | (0.16%) | (0.14%) | (0.14%) | (0.15%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 51.13M | 75.70M | 98.64M | 125.60M | 17.20M | 26.90M | 107.80M | 152.80M | 99.70M | 139.00M | 214.90M | 231.70M | 260.10M | 268.00M | 307.30M | 148.50M | 417.10M | 438.80M | 476.20M | 480.70M | |
| Income Before Tax Ratio | (0.06%) | (0.09%) | (0.09%) | (0.10%) | (0.02%) | (0.02%) | (0.05%) | (0.07%) | (0.04%) | (0.05%) | (0.07%) | (0.07%) | (0.08%) | (0.08%) | (0.07%) | (0.04%) | (0.10%) | (0.08%) | (0.08%) | (0.08%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 2.24M | 20.70M | 28.28M | 33.00M | 2.60M | 5.80M | 21.00M | 35.70M | 30.00M | 44.70M | 62.10M | 59.60M | 73.80M | 64.80M | 81.50M | 38.10M | 111.80M | 110.10M | 135.30M | 135.50M | |
| Net Income | |||||||||||||||||||||
| Net Income | 48.90M
+0% |
55.00M
+12% |
70.37M
+28% |
92.60M
+32% |
14.60M
-84% |
21.10M
+45% |
86.80M
+311% |
117.10M
+35% |
69.70M
-40% |
94.30M
+35% |
152.80M
+62% |
172.10M
+13% |
186.30M
+8% |
203.20M
+9% |
225.80M
+11% |
110.40M
-51% |
305.30M
+177% |
328.70M
+8% |
340.90M
+4% |
345.20M
+1% |
|
| Net Income Ratio | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.01%) | (0.01%) | (0.04%) | (0.05%) | (0.03%) | (0.03%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.03%) | (0.08%) | (0.06%) | (0.06%) | (0.06%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 1.42 | 1.58 | 2.00 | 2.63 | 0.42 | 0.60 | 2.47 | 3.35 | 1.98 | 2.69 | 4.36 | 4.91 | 5.31 | 5.79 | 6.43 | 3.15 | 8.70 | 9.37 | 9.71 | 9.82 | |
| Diluted EPS | 1.39 | 1.55 | 2.00 | 2.63 | 0.42 | 0.60 | 2.47 | 3.35 | 1.98 | 2.68 | 4.34 | 4.91 | 5.31 | 5.79 | 6.43 | 3.15 | 8.70 | 9.37 | 9.71 | 9.82 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 34.54M | 34.84M | 35.15M | 35.15M | 35.15M | 35.17M | 35.15M | 35.15M | 35.15M | 35.04M | 35.04M | 35.08M | 11.70M | 35.09M | 35.09M | 35.09M | 35.09M | 35.09M | 35.11M | 35.15M | |
| Diluted Share Outstanding | 35.15M | 35.36M | 35.15M | 35.15M | 35.15M | 35.17M | 35.15M | 35.15M | 35.24M | 35.18M | 35.18M | 35.09M | 11.70M | 35.09M | 35.09M | 35.09M | 35.09M | 35.09M | 35.10M | 35.15M | |