Orrön
ORRON.STOrrön Energy Price (ORRON.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
292,206,007
(1.0285)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Orrön Energy AB (publ)Currency: SEK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
34,039,214.00
+0% |
155,887,455.00
+358% |
352,080,107.00
+126% |
527,485,176.00
+50% |
646,387,876.00
+23% |
846,916,888.00
+31% |
812,398,287.00
-4% |
865,218,223.00
+7% |
798,599,000.00
-8% |
1,257,691,000.00
+57% |
1,319,490,000.00
+5% |
1,195,800,000.00
-9% |
785,200,000.00
-34% |
569,300,000.00
-27% |
1,159,900,000.00
+104% |
1,997,000,000.00
+72% |
2,617,400,000.00
+31% |
2,158,600,000.00
-18% |
2,533,200,000.00
+17% |
0.00
+0% |
14,500,000.00
+0% |
28,000,000.00
+93% |
25,700,000.00
-8% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 23,314,084.00 | 85,464,063.00 | 241,199,593.00 | 286,071,729.00 | 362,542,645.00 | 561,206,837.00 | 302,242,128.00 | 321,416,253.00 | 429,915,000.00 | 498,269,000.00 | 769,888,000.00 | 781,200,000.00 | 985,200,000.00 | 1,355,700,000.00 | 1,480,300,000.00 | 1,152,900,000.00 | 1,190,400,000.00 | 946,800,000.00 | 1,107,600,000.00 | 0.00 | 3,747,724.00 | 13,910,355.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
10,725,130.00
+0% |
70,423,392.00
+557% |
110,880,514.00
+57% |
241,413,447.00
+118% |
283,845,231.00
+18% |
285,710,051.00
+1% |
510,156,159.00
+79% |
543,801,970.00
+7% |
368,684,000.00
-32% |
759,422,000.00
+106% |
549,602,000.00
-28% |
414,600,000.00
-25% |
-200,000,000.00
-148% |
-786,400,000.00
+293% |
-320,400,000.00
-59% |
844,100,000.00
-363% |
1,427,000,000.00
+69% |
1,211,800,000.00
-15% |
1,425,600,000.00
+18% |
0.00
+0% |
10,752,276.00
+0% |
14,089,645.00
+31% |
25,700,000.00
+82% |
|
| Gross Profit Ratio | (0.32%) | (0.45%) | (0.31%) | (0.46%) | (0.44%) | (0.34%) | (0.63%) | (0.63%) | (0.46%) | (0.60%) | (0.42%) | (0.35%) | (-0.25%) | (-1.38%) | (-0.28%) | (0.42%) | (0.55%) | (0.56%) | (0.56%) | (0.00%) | (0.74%) | (0.50%) | (1.00%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 8,740,955.00 | 20,685,289.00 | 19,523,280.00 | 12,981,104.00 | 17,104,912.00 | 26,568,194.00 | 17,746,054.00 | 31,022,849.00 | 42,004,000.00 | 67,022,000.00 | 31,722,000.00 | 43,600,000.00 | 52,200,000.00 | 39,500,000.00 | 31,900,000.00 | 31,700,000.00 | 24,600,000.00 | 19,900,000.00 | 24,400,000.00 | 19,400,000.00 | 17,600,000.00 | 18,200,000.00 | 16,400,000.00 | |
| Selling, General & Admin... | 8,740,955.00 | 20,685,289.00 | 19,523,280.00 | 12,981,104.00 | 17,104,912.00 | 26,568,194.00 | 17,746,054.00 | 31,022,849.00 | 42,004,000.00 | 67,022,000.00 | 31,722,000.00 | 43,600,000.00 | 52,200,000.00 | 39,500,000.00 | 31,900,000.00 | 31,700,000.00 | 24,600,000.00 | 19,900,000.00 | 24,400,000.00 | 19,400,000.00 | 17,600,000.00 | 18,200,000.00 | 16,400,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 2,265,146.00 | -4,189,952.29 | 58,350,844.00 | 96,547,704.00 | 115,704,077.00 | 156,397,862.00 | 131,942,898.00 | -859,208,301.31 | 20,956,000.00 | 167,812,000.00 | 189,293,000.00 | 165,100,000.00 | 136,200,000.00 | 286,900,000.00 | 509,200,000.00 | 570,900,000.00 | 460,600,000.00 | 450,500,000.00 | 499,694,384.00 | 200,000.00 | 3,500,000.00 | 11,900,000.00 | 15,900,000.00 | |
| Other Expenses | 175,923.00 | -16,063,779.32 | -3,274,157.77 | -3,226,959.73 | -3,522,366.21 | -6,948,854.16 | -131,942,898.53 | 963,335,196.00 | -67,170,000.00 | -11,824,000.00 | -25,652,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11,300,000.00 | -19,500,000.00 | 19,400,000.00 | 7,400,000.00 | 26,800,000.00 | 26,800,000.00 | |
| Total Operating Expenses | 9,894,756.00 | -78,230,250.52 | -1,804,406.70 | 12,170,650.00 | 15,696,610.00 | 26,060,905.00 | 192,516,708.00 | 994,358,046.00 | -25,166,000.00 | 55,198,000.00 | 6,070,000.00 | 43,600,000.00 | 52,200,000.00 | 39,500,000.00 | 31,900,000.00 | 31,700,000.00 | 24,600,000.00 | 31,200,000.00 | 4,900,000.00 | 19,400,000.00 | 25,000,000.00 | 45,000,000.00 | 43,200,000.00 | |
| Cost and Exponses | 33,208,840.00 | 7,233,813.00 | 239,395,186.00 | 298,242,380.00 | 378,239,256.00 | 587,267,743.00 | 494,758,837.00 | 1,315,774,299.00 | 404,749,000.00 | 553,467,000.00 | 775,958,000.00 | 824,800,000.00 | 1,037,400,000.00 | 1,395,200,000.00 | 1,512,200,000.00 | 1,184,600,000.00 | 1,215,000,000.00 | 978,000,000.00 | 1,112,500,000.00 | 19,400,000.00 | 25,000,000.00 | 45,000,000.00 | 43,200,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
830,373.00
+0% |
148,653,642.00
+17,802% |
127,433,801.00
-14% |
253,428,251.00
+99% |
268,148,619.00
+6% |
259,649,144.00
-3% |
185,696,551.00
-28% |
450,556,075.00
+143% |
393,850,000.00
-13% |
704,224,000.00
+79% |
543,532,000.00
-23% |
371,000,000.00
-32% |
-252,200,000.00
-168% |
-825,900,000.00
+227% |
-355,800,000.00
-57% |
812,400,000.00
-328% |
1,402,400,000.00
+73% |
1,044,300,000.00
-26% |
1,420,700,000.00
+36% |
-15,900,000.00
-101% |
1,600,000.00
-110% |
-17,000,000.00
-1,163% |
-17,500,000.00
+3% |
|
| Operating Income Ratio | (0.02%) | (0.95%) | (0.36%) | (0.48%) | (0.41%) | (0.31%) | (0.23%) | (0.52%) | (0.49%) | (0.56%) | (0.41%) | (0.31%) | (-0.32%) | (-1.45%) | (-0.31%) | (0.41%) | (0.54%) | (0.48%) | (0.56%) | (0.00%) | (0.11%) | (-0.61%) | (-0.68%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 2,089,222.00 | 11,873,827.00 | 1,722,545.00 | 3,927,011.00 | 4,868,731.00 | 5,823,089.00 | 62,104,393.00 | 69,071,623.00 | 20,956,000.00 | 46,455,000.00 | 5,050,000.00 | 2,300,000.00 | 1,200,000.00 | 6,100,000.00 | 2,300,000.00 | 1,000,000.00 | 1,700,000.00 | 1,800,000.00 | 1,300,000.00 | 1,000,000.00 | 2,700,000.00 | 5,900,000.00 | 5,300,000.00 | |
| Interest Expenses | 2,298,168.00 | 4,844,523.00 | 7,974,657.00 | 5,665,244.00 | 6,120,945.00 | 13,296,682.00 | 94,779,861.00 | 63,217,524.00 | 33,463,000.00 | 21,022,000.00 | 11,892,000.00 | 11,400,000.00 | 28,100,000.00 | 81,400,000.00 | 152,500,000.00 | 128,700,000.00 | 131,200,000.00 | 152,800,000.00 | 223,300,000.00 | 200,000.00 | 800,000.00 | 4,800,000.00 | 4,900,000.00 | |
| Total Other Income/Exp... | -33,022.00 | -37,791,836.00 | -33,599,182.00 | -55,659,552.00 | -64,971,652.00 | -67,886,963.00 | -66,115,855.00 | -799,631,695.52 | -107,118,199.00 | 186,312,973.00 | 111,288,910.00 | 19,546,474.00 | -477,700,808.00 | -610,500,000.00 | -207,200,000.00 | 69,700,000.00 | 7,672,460.00 | 477,800,000.00 | -406,520.00 | -200,000.00 | -800,000.00 | -2,100,000.00 | -1,800,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 2,949,937.00 | 144,463,689.00 | 178,778,957.00 | 284,068,113.00 | 295,482,569.00 | 449,284,236.00 | 317,639,450.00 | -408,652,225.56 | 414,806,000.00 | 700,068,207.00 | 728,856,000.00 | 466,000,000.00 | -428,285,088.00 | -976,948,346.00 | 126,100,000.00 | 1,318,410,218.00 | 1,832,900,000.00 | 2,032,901,984.00 | 486,035,312.00 | -19,200,000.00 | 5,000,000.00 | -2,400,000.00 | 1,500,000.00 | |
| EBITDA ratio | (0.09%) | (0.93%) | (0.51%) | (0.59%) | (0.60%) | (0.53%) | (0.39%) | (-0.47%) | (0.52%) | (0.73%) | (0.55%) | (0.39%) | (-0.66%) | (-1.86%) | (0.11%) | (0.81%) | (0.70%) | (0.69%) | (0.85%) | (0.00%) | (0.37%) | (-0.09%) | (0.06%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 797,351.00 | 139,619,166.00 | 127,202,335.00 | 234,237,068.00 | 268,153,159.00 | 279,589,690.00 | 119,580,696.00 | -471,869,750.54 | 381,343,000.00 | 729,657,000.00 | 522,251,000.00 | 288,000,000.00 | -685,100,000.00 | -1,436,400,000.00 | -558,600,000.00 | 882,100,000.00 | 1,247,900,000.00 | 1,673,900,000.00 | 1,274,300,000.00 | -16,100,000.00 | 800,000.00 | -19,100,000.00 | -19,300,000.00 | |
| Income Before Tax Ratio | (0.02%) | (0.90%) | (0.36%) | (0.44%) | (0.41%) | (0.33%) | (0.15%) | (-0.55%) | (0.48%) | (0.58%) | (0.40%) | (0.24%) | (-0.87%) | (-2.52%) | (-0.48%) | (0.44%) | (0.48%) | (0.78%) | (0.50%) | (0.00%) | (0.06%) | (-0.68%) | (-0.75%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 2,791,191.00 | 9,108,071.00 | 36,289,858.00 | 109,109,608.00 | 151,829,123.00 | 132,503,088.00 | 80,155,142.00 | 57,787,995.00 | 251,865,000.00 | 574,413,000.00 | 418,401,000.00 | 215,100,000.00 | -253,200,000.00 | -570,100,000.00 | -59,300,000.00 | 501,200,000.00 | 1,025,800,000.00 | 849,000,000.00 | 890,100,000.00 | -509,700,000.00 | -28,100,000.00 | -11,500,000.00 | -6,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | -1,905,820.44
+0% |
129,415,782.00
-6,891% |
89,859,093.00
-31% |
125,068,544.00
+39% |
117,578,885.00
-6% |
147,778,275.00
+26% |
39,425,554.00
-73% |
-529,657,745.79
-1,443% |
498,470,000.00
-194% |
155,244,000.00
-69% |
108,161,000.00
-30% |
77,600,000.00
-28% |
-427,200,000.00
-651% |
-861,700,000.00
+102% |
-356,700,000.00
-59% |
431,200,000.00
-221% |
222,100,000.00
-48% |
824,900,000.00
+271% |
312,369,968.00
-62% |
493,800,000.00
+58% |
28,900,000.00
-94% |
-8,000,000.00
-128% |
-13,400,000.00
+68% |
|
| Net Income Ratio | (-0.06%) | (0.83%) | (0.26%) | (0.24%) | (0.18%) | (0.17%) | (0.05%) | (-0.61%) | (0.62%) | (0.12%) | (0.08%) | (0.06%) | (-0.54%) | (-1.51%) | (-0.31%) | (0.22%) | (0.08%) | (0.38%) | (0.12%) | (0.00%) | (1.99%) | (-0.29%) | (-0.52%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -0.01 | 0.41 | 0.26 | 0.41 | 0.32 | 0.32 | 0.16 | -1.69 | 1.23 | 0.39 | 0.26 | 0.18 | -1.38 | -2.79 | -1.09 | 1.06 | 0.66 | 2.61 | 1.10 | 1.74 | 0.10 | -0.03 | -0.05 | |
| Diluted EPS | -0.01 | 0.41 | 0.26 | 0.41 | 0.32 | 0.32 | 0.16 | -1.69 | 1.23 | 0.39 | 0.26 | 0.18 | -1.38 | -2.78 | -1.09 | 1.06 | 0.65 | 2.61 | 1.10 | 1.73 | 0.10 | -0.03 | -0.05 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 232,150,181.00 | 249,401,389.00 | 252,727,926.00 | 255,685,730.00 | 280,867,805.00 | 315,020,401.00 | 315,682,981.00 | 313,420,280.00 | 312,096,990.00 | 311,027,942.00 | 310,735,227.00 | 310,017,074.00 | 309,170,986.00 | 309,070,330.00 | 325,808,486.00 | 340,237,772.00 | 338,592,250.00 | 315,833,140.00 | 284,177,604.00 | 284,444,685.00 | 285,458,805.00 | 266,675,533.00 | 285,916,715.00 | |
| Diluted Share Outstanding | 233,235,711.00 | 251,041,951.00 | 255,134,255.00 | 256,974,123.00 | 282,251,337.00 | 315,409,915.00 | 315,682,981.00 | 313,420,280.00 | 312,096,990.00 | 311,027,942.00 | 310,735,227.00 | 310,017,074.00 | 309,475,038.00 | 310,019,890.00 | 326,738,233.00 | 341,380,316.00 | 339,513,634.00 | 316,551,300.00 | 284,830,491.00 | 285,126,595.00 | 286,567,833.00 | 289,231,337.00 | 292,206,007.00 | |