Online
OBAB.STOnline Brands Nordic AB (publ) Price (OBAB.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
22,569,841
(7.4339)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Online Brands Nordic AB (publ)Currency: SEK
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
42,534,000.00
+0% |
39,672,000.00
-7% |
46,792,000.00
+18% |
24,492,000.00
-48% |
26,304,000.00
+7% |
28,314,000.00
+8% |
14,415,000.00
-49% |
17,414,000.00
+21% |
21,747,000.00
+25% |
26,528,000.00
+22% |
27,070,000.00
+2% |
20,601,000.00
-24% |
12,852,000.00
-38% |
146,430,000.00
+1,039% |
286,909,000.00
+96% |
301,137,000.00
+5% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 7,291,000.00 | 7,527,000.00 | 18,438,000.00 | 15,003,000.00 | 17,364,000.00 | 19,428,000.00 | 9,113,000.00 | 11,479,000.00 | 12,735,000.00 | 14,788,000.00 | 14,649,000.00 | 11,280,000.00 | 12,733,000.00 | 47,234,000.00 | 119,225,000.00 | 164,210,000.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
35,243,000.00
+0% |
32,145,000.00
-9% |
28,354,000.00
-12% |
9,489,000.00
-67% |
8,940,000.00
-6% |
8,886,000.00
-1% |
5,302,000.00
-40% |
5,935,000.00
+12% |
9,012,000.00
+52% |
11,740,000.00
+30% |
12,421,000.00
+6% |
9,321,000.00
-25% |
119,000.00
-99% |
99,196,000.00
+83,258% |
167,684,000.00
+69% |
136,927,000.00
-18% |
|||
| Gross Profit Ratio | (0.83%) | (0.81%) | (0.61%) | (0.39%) | (0.34%) | (0.31%) | (0.37%) | (0.34%) | (0.41%) | (0.44%) | (0.46%) | (0.45%) | (0.01%) | (0.68%) | (0.58%) | (0.45%) | |||
| 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 | |||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 6,584,000.00 | 7,475,000.00 | 5,341,000.00 | 4,269,000.00 | 3,883,000.00 | 5,141,000.00 | 5,393,000.00 | 4,191,000.00 | 3,762,000.00 | 73,202,000.00 | 0.00 | 0.00 | |||
| Selling, General & Admin... | 20,319,000.00 | 18,002,000.00 | 17,986,000.00 | 9,723,000.00 | 6,584,000.00 | 7,475,000.00 | 5,341,000.00 | 4,269,000.00 | 3,883,000.00 | 5,141,000.00 | 5,393,000.00 | 4,191,000.00 | 3,762,000.00 | 73,202,000.00 | 117,200,000.00 | 142,597,000.00 | |||
| Selling & Marketing Exp... | 20,319,000.00 | 18,002,000.00 | 17,986,000.00 | 9,723,000.00 | 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... | 4,270,000.00 | 5,894,000.00 | 1,665,000.00 | 476,000.00 | 1,355,000.00 | 691,000.00 | 327,000.00 | 271,000.00 | 326,000.00 | 481,000.00 | 540,000.00 | 551,000.00 | 144,000.00 | 2,274,000.00 | 17,414,000.00 | 19,441,000.00 | |||
| Other Expenses | 17,509,000.00 | 19,935,000.00 | 12,120,000.00 | -4,645,000.00 | 7,132,000.00 | 8,082,000.00 | -1,000.00 | 3,431,000.00 | 11,000.00 | 12,000.00 | 18,000.00 | 8,554,000.00 | 7,999,000.00 | 15,701,000.00 | 185,666,000.00 | 0.00 | |||
| Total Operating Expenses | 37,828,000.00 | 37,937,000.00 | 30,106,000.00 | 5,078,000.00 | 13,716,000.00 | 15,557,000.00 | 8,032,000.00 | 7,700,000.00 | 8,907,000.00 | 12,486,000.00 | 14,920,000.00 | 12,745,000.00 | 11,761,000.00 | 88,903,000.00 | 185,666,000.00 | 142,597,000.00 | |||
| Cost and Exponses | 45,119,000.00 | 45,464,000.00 | 48,544,000.00 | 20,081,000.00 | 31,080,000.00 | 34,985,000.00 | 17,145,000.00 | 19,179,000.00 | 21,642,000.00 | 27,274,000.00 | 29,569,000.00 | 24,025,000.00 | 24,494,000.00 | 136,137,000.00 | 304,891,000.00 | 306,807,000.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
-2,585,000.00
+0% |
-5,792,000.00
+124% |
-1,752,000.00
-70% |
4,411,000.00
-352% |
-4,236,000.00
-196% |
-6,959,000.00
+64% |
-2,731,000.00
-61% |
-1,766,000.00
-35% |
116,000.00
-107% |
-323,000.00
-378% |
-1,093,000.00
+238% |
-3,424,000.00
+213% |
-11,642,000.00
+240% |
10,293,000.00
-188% |
-15,241,000.00
-248% |
-5,670,000.00
-63% |
|||
| Operating Income Ratio | (-0.06%) | (-0.15%) | (-0.04%) | (0.18%) | (-0.16%) | (-0.25%) | (-0.19%) | (-0.10%) | (0.01%) | (-0.01%) | (-0.04%) | (-0.17%) | (-0.91%) | (0.07%) | (-0.05%) | (-0.02%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 414,000.00 | 42,000.00 | 339,000.00 | 62,000.00 | 7,000.00 | 5,000.00 | 3,000.00 | 2,000.00 | 1,000.00 | 0.00 | 0.00 | 438.00 | 364.00 | 155,000.00 | 106,000.00 | 817,000.00 | |||
| Interest Expenses | 263,000.00 | 114,000.00 | 190,000.00 | 208,000.00 | 111,000.00 | 186,000.00 | 269,000.00 | 103,000.00 | 397,000.00 | 569,000.00 | 448,000.00 | 438,000.00 | 364,000.00 | 202,000.00 | 2,151,000.00 | 5,842,000.00 | |||
| Total Other Income/Exp... | 151,000.00 | -72,000.00 | 149,000.00 | -146,000.00 | -104,000.00 | -181,000.00 | -266,000.00 | -101,000.00 | -418,000.00 | -142,000.00 | 1,079,000.00 | -438,000.00 | -169,000.00 | -47,000.00 | -2,212,000.00 | -5,025,000.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 3,977,000.00 | 144,000.00 | 252,000.00 | 4,948,999.00 | -2,874,000.00 | -6,263,000.00 | -2,400,000.00 | -1,493,000.00 | 443,000.00 | 197,000.00 | -553,000.00 | -2,848,000.00 | 11,626,000.00 | 12,722,000.00 | 2,205,000.00 | 14,588,000.00 | |||
| EBITDA ratio | (0.05%) | (0.00%) | (0.01%) | (0.20%) | (-0.13%) | (-0.16%) | (-0.17%) | (-0.09%) | (0.02%) | (-0.01%) | (-0.07%) | (-0.14%) | (-0.71%) | (0.09%) | (0.01%) | (0.05%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -2,434,000.00 | -5,864,000.00 | -1,603,000.00 | 4,265,000.00 | -4,340,000.00 | -7,140,000.00 | -2,997,000.00 | -1,867,000.00 | -302,000.00 | -892,000.00 | -1,541,000.00 | -3,837,000.00 | -11,987,000.00 | 10,246,000.00 | -17,460,000.00 | -10,695,000.00 | |||
| Income Before Tax Ratio | (-0.06%) | (-0.15%) | (-0.03%) | (0.17%) | (-0.16%) | (-0.25%) | (-0.21%) | (-0.11%) | (-0.01%) | (-0.03%) | (-0.06%) | (-0.19%) | (-0.93%) | (0.07%) | (-0.06%) | (-0.04%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -1,464,000.00 | -5,766,000.00 | -217,000.00 | 916,000.00 | -1,272,000.00 | -727,000.00 | 672,000.00 | 1,000.00 | 93,000.00 | -22,000.00 | -93,000.00 | -95,000.00 | 500,000.00 | 926,000.00 | 839,000.00 | -201,000.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | -556,000.00
+0% |
-56,000.00
-90% |
-1,386,000.00
+2,375% |
3,349,000.00
-342% |
-3,068,000.00
-192% |
-6,413,000.00
+109% |
-3,669,000.00
-43% |
-1,867,000.00
-49% |
-395,000.00
-79% |
-870,000.00
+120% |
-1,448,000.00
+66% |
-3,742,000.00
+158% |
-12,487,000.00
+234% |
9,320,000.00
-175% |
-18,299,000.00
-296% |
-10,494,000.00
-43% |
|||
| Net Income Ratio | (-0.01%) | (0.00%) | (-0.03%) | (0.14%) | (-0.12%) | (-0.23%) | (-0.25%) | (-0.11%) | (-0.02%) | (-0.03%) | (-0.05%) | (-0.18%) | (-0.97%) | (0.06%) | (-0.06%) | (-0.03%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -4.68 | -0.47 | -11.66 | 28.16 | -25.80 | -53.93 | -11.08 | -4.44 | -0.94 | -2.05 | -1.93 | -4.99 | -16.66 | 0.48 | -0.87 | -0.46 | |||
| Diluted EPS | -4.68 | -0.47 | -11.66 | 28.16 | -25.80 | -53.93 | -11.08 | -4.44 | -0.92 | -2.05 | -1.93 | -4.99 | -16.66 | 0.48 | -0.87 | -0.46 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 118,915.00 | 118,915.00 | 118,915.00 | 118,915.00 | 118,915.00 | 118,915.00 | 331,265.00 | 420,954.00 | 420,954.00 | 424,194.00 | 749,561.00 | 749,561.00 | 749,561.00 | 19,372,736.00 | 21,008,125.00 | 22,569,841.00 | |||
| Diluted Share Outstanding | 118,915.00 | 118,915.00 | 118,915.00 | 118,915.00 | 118,915.00 | 118,915.00 | 331,265.00 | 420,954.00 | 430,283.00 | 424,214.00 | 749,561.00 | 749,561.00 | 749,561.00 | 19,372,736.00 | 21,008,125.00 | 22,569,841.00 | |||