Re:NewCell
RENEW.STRe:NewCell AB (publ) Price (RENEW.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
37,054,146
(14.5918)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Re:NewCell AB (publ)Currency: SEK
| YEAR | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
750,000.00
+0% |
1,453,000.00
+94% |
3,573,000.00
+146% |
13,805,000.00
+286% |
|||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 4,406,000.00 | 7,610,000.00 | 15,850,000.00 | 82,282,000.00 | |||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
-3,656,000.00
+0% |
-6,157,000.00
+68% |
-12,277,000.00
+99% |
-68,477,000.00
+458% |
|||||||||||||
| Gross Profit Ratio | (0.00%) | (0.00%) | (-4.87%) | (-4.24%) | (-3.44%) | (-4.96%) | |||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 3,142,000.00 | 3,101,000.00 | |||||||||||||
| General and Administrative | 17,525,000.00 | 10,455,000.00 | 18,502,000.00 | 31,881,000.00 | 41,456,000.00 | 38,105,000.00 | |||||||||||||
| Selling, General & Admin... | 17,525,000.00 | 10,455,000.00 | 18,502,000.00 | 31,881,000.00 | 41,456,000.00 | 48,272,000.00 | |||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 3,990,000.00 | 10,167,000.00 | |||||||||||||
| Depreciation and Amortiz... | 1,439,000.00 | 19,000.00 | 7,053,000.00 | 6,980,000.00 | 8,084,000.00 | 10,954,000.00 | |||||||||||||
| Other Expenses | 2,575,000.00 | 7,413,000.00 | 14,968,000.00 | 30,247,000.00 | 74,984,000.00 | 143,141,000.00 | |||||||||||||
| Total Operating Expenses | 20,100,000.00 | 17,868,000.00 | 33,470,000.00 | 62,128,000.00 | 116,440,000.00 | 194,514,000.00 | |||||||||||||
| Cost and Exponses | 20,100,000.00 | 17,868,000.00 | 37,876,000.00 | 69,738,000.00 | 132,290,000.00 | 276,796,000.00 | |||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-20,100,000.00
+0% |
-17,868,000.00
-11% |
-37,126,000.00
+108% |
-68,286,000.00
+84% |
-128,315,000.00
+88% |
-262,991,000.00
+105% |
|||||||||||||
| Operating Income Ratio | (0.00%) | (0.00%) | (-49.50%) | (-47.00%) | (-35.91%) | (-19.05%) | |||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 531,000.00 | 22,000.00 | 427,000.00 | 881,000.00 | |||||||||||||
| Interest Expenses | 407,000.00 | 550,000.00 | 531,000.00 | 459,000.00 | 5,541,000.00 | 37,826,000.00 | |||||||||||||
| Total Other Income/Exp... | -3,110,000.00 | -550,000.00 | -531,000.00 | -436,000.00 | -5,115,000.00 | -36,943,000.00 | |||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -18,661,000.00 | -17,849,000.00 | -30,073,000.00 | -61,306,000.00 | -120,231,000.00 | -251,154,000.00 | |||||||||||||
| EBITDA ratio | (0.00%) | (0.00%) | (-40.10%) | (-42.19%) | (-33.65%) | (-18.19%) | |||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -23,210,000.00 | -18,418,000.00 | -37,657,000.00 | -68,722,000.00 | -133,430,000.00 | -299,934,000.00 | |||||||||||||
| Income Before Tax Ratio | (0.00%) | (0.00%) | (-50.21%) | (-47.30%) | (-37.34%) | (-21.73%) | |||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | 0.00 | 531,000.00 | 459,000.00 | 5,541,000.00 | 0.00 | |||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -23,210,000.00
+0% |
-18,418,000.00
-21% |
-38,188,000.00
+107% |
-69,181,000.00
+81% |
-138,971,000.00
+101% |
-299,936,000.00
+116% |
|||||||||||||
| Net Income Ratio | (0.00%) | (0.00%) | (-50.92%) | (-47.61%) | (-38.89%) | (-21.73%) | |||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.75 | -0.60 | -1.24 | -3.36 | -4.51 | -9.00 | |||||||||||||
| Diluted EPS | -0.75 | -0.60 | -1.24 | -3.34 | -4.30 | -8.09 | |||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 30,799,426.00 | 30,799,426.00 | 30,799,426.00 | 20,572,480.00 | 30,799,426.00 | 33,326,222.00 | |||||||||||||
| Diluted Share Outstanding | 30,799,426.00 | 30,799,426.00 | 30,799,426.00 | 20,700,489.00 | 32,335,766.00 | 37,054,146.00 | |||||||||||||