OXE
OXE.STOXE Marine AB (publ) Price (OXE.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
392,691,631
(26.505)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
OXE Marine AB (publ)Currency: SEK
| YEAR | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
161,634.00
+0% |
191,000.00
+18% |
6,878,000.00
+3,501% |
14,602,000.00
+112% |
40,578,000.00
+178% |
91,100,000.00
+125% |
39,742,000.00
-56% |
99,795,000.00
+151% |
148,416,000.00
+49% |
189,590,000.00
+28% |
173,754,000.00
-8% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 3,969,690.00 | 8,449,000.00 | 25,982,000.00 | 57,308,000.00 | 94,723,000.00 | 34,242,000.00 | 74,228,000.00 | 116,242,000.00 | 151,408,000.00 | 118,975,000.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
161,634.00
+0% |
-3,778,690.00
-2,438% |
-1,571,000.00
-58% |
-11,380,000.00
+624% |
-16,730,000.00
+47% |
-3,623,000.00
-78% |
5,500,000.00
-252% |
25,567,000.00
+365% |
32,174,000.00
+26% |
38,182,000.00
+19% |
54,779,000.00
+43% |
||||||||
| Gross Profit Ratio | (1.00%) | (-19.78%) | (-0.23%) | (-0.78%) | (-0.41%) | (-0.04%) | (0.14%) | (0.26%) | (0.22%) | (0.20%) | (0.32%) | ||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | -22,205,000.00 | -28,018,000.00 | 0.00 | -35,760,000.00 | -11,960,000.00 | -625,000.00 | 22,116,000.00 | 0.00 | ||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 24,710,000.00 | 61,609,000.00 | 36,587,000.00 | 73,326,000.00 | 38,352,000.00 | 52,101,000.00 | 0.00 | 0.00 | ||||||||
| Selling, General & Admin... | 1,050,603.00 | 3,969,000.00 | 38,064,000.00 | 24,710,000.00 | 61,609,000.00 | 36,587,000.00 | 73,326,000.00 | 38,352,000.00 | 52,101,000.00 | 120,311,000.00 | 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 | ||||||||
| Depreciation and Amortiz... | 888,969.00 | 3,778,000.00 | 2,908,000.00 | 8,967,000.00 | 12,792,000.00 | 14,410,000.00 | 3,312,000.00 | 18,688,000.00 | 30,250,000.00 | 29,646,000.00 | 29,548,000.00 | ||||||||
| Other Expenses | 0.00 | 3,969,000.00 | 19,824,000.00 | 32,974,000.00 | 36,838,000.00 | 47,876,000.00 | 50,696,000.00 | 61,510,000.00 | 83,481,000.00 | 3,408,000.00 | 136,982,000.00 | ||||||||
| Total Operating Expenses | 1,050,603.00 | 3,969,000.00 | 19,824,000.00 | 35,479,000.00 | 70,429,000.00 | 84,463,000.00 | 88,262,000.00 | 87,902,000.00 | 134,957,000.00 | 145,835,000.00 | 136,982,000.00 | ||||||||
| Cost and Exponses | 1,050,603.00 | 3,969,000.00 | 28,273,000.00 | 61,461,000.00 | 127,737,000.00 | 179,186,000.00 | 122,504,000.00 | 162,130,000.00 | 251,199,000.00 | 297,243,000.00 | 255,957,000.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-888,969.00
+0% |
-3,778,000.00
+325% |
-21,395,000.00
+466% |
-46,859,000.00
+119% |
-87,159,000.00
+86% |
-88,086,000.00
+1% |
-77,161,000.00
-12% |
-62,335,000.00
-19% |
-102,783,000.00
+65% |
-107,653,000.00
+5% |
-82,203,000.00
-24% |
||||||||
| Operating Income Ratio | (-5.50%) | (-19.78%) | (-3.11%) | (-3.21%) | (-2.15%) | (-0.97%) | (-1.94%) | (-0.62%) | (-0.69%) | (-0.57%) | (-0.47%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 2,000.00 | 2,000.00 | 2,000.00 | 1,000.00 | 8,379,000.00 | 9,572,000.00 | 10,311,000.00 | 0.00 | 0.00 | ||||||||
| Interest Expenses | 0.00 | 0.00 | 5,695,000.00 | 4,122,000.00 | 21,056,000.00 | 13,853,000.00 | 8,379,000.00 | 9,572,000.00 | 19,960,000.00 | 9,695,000.00 | 16,496,000.00 | ||||||||
| Total Other Income/Exp... | 0.00 | 0.00 | -5,693,000.00 | -4,120,000.00 | -21,055,000.00 | -13,852,000.00 | -8,379,000.00 | -9,572,000.00 | -19,960,000.00 | -9,695,000.00 | -16,496,000.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 0.00 | 0.00 | -18,485,000.00 | -37,890,000.00 | -74,365,000.00 | -73,676,000.00 | -73,849,000.00 | -43,570,000.00 | -70,571,000.00 | -77,292,000.00 | -52,655,000.00 | ||||||||
| EBITDA ratio | (0.00%) | (-19.78%) | (-2.69%) | (-2.59%) | (-1.83%) | (-0.81%) | (-1.53%) | (-0.44%) | (-0.41%) | (-0.41%) | (-0.30%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -888,969.00 | -3,778,000.00 | -27,088,000.00 | -50,979,000.00 | -108,213,000.00 | -101,938,000.00 | -85,540,000.00 | -71,830,000.00 | -111,132,000.00 | -117,348,000.00 | -98,699,000.00 | ||||||||
| Income Before Tax Ratio | (-5.50%) | (-19.78%) | (-3.94%) | (-3.49%) | (-2.67%) | (-1.12%) | (-2.15%) | (-0.72%) | (-0.75%) | (-0.62%) | (-0.57%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | -3,777,995.00 | 2,000.00 | 2,000.00 | 2,000.00 | 13,853,000.00 | 8,379,000.00 | 9,495,000.00 | -1,236,000.00 | -907,000.00 | -796,000.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | -888,969.00
+0% |
-3,778,000.00
+325% |
-27,088,000.00
+617% |
-50,979,000.00
+88% |
-108,213,000.00
+112% |
-115,791,000.00
+7% |
-93,919,000.00
-19% |
-81,325,000.00
-13% |
-109,896,000.00
+35% |
-116,441,000.00
+6% |
-97,903,000.00
-16% |
||||||||
| Net Income Ratio | (-5.50%) | (-19.78%) | (-3.94%) | (-3.49%) | (-2.67%) | (-1.27%) | (-2.36%) | (-0.81%) | (-0.74%) | (-0.61%) | (-0.56%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.03 | -0.13 | -0.92 | -1.11 | -1.96 | -0.91 | -0.54 | -0.41 | -0.44 | -0.38 | -0.25 | ||||||||
| Diluted EPS | -0.02 | -0.10 | -0.72 | -1.11 | -1.96 | -0.91 | -0.54 | -0.41 | -0.44 | -0.38 | -0.25 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 29,307,558.00 | 29,307,558.00 | 29,307,558.00 | 46,076,616.00 | 55,324,065.00 | 126,944,607.00 | 172,964,179.00 | 200,799,841.00 | 251,463,638.00 | 306,424,490.00 | 392,691,631.00 | ||||||||
| Diluted Share Outstanding | 37,792,324.00 | 37,792,324.00 | 37,792,324.00 | 46,076,627.00 | 55,324,074.00 | 126,944,607.00 | 172,964,179.00 | 200,799,841.00 | 251,463,638.00 | 310,415,893.00 | 392,691,631.00 | ||||||||