SinterCast
SINT.STSinterCast AB (publ) Price (SINT.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
7,067,400
(0.3033)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
SinterCast 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 |
9,700,000.00
+0% |
6,900,000.00
-29% |
9,200,000.00
+33% |
17,200,000.00
+87% |
0.00
+0% |
0.00
+0% |
24,800,000.00
+0% |
20,000,000.00
-19% |
39,400,000.00
+97% |
49,000,000.00
+24% |
45,900,000.00
-6% |
51,900,000.00
+13% |
54,500,000.00
+5% |
72,400,000.00
+33% |
75,400,000.00
+4% |
65,600,000.00
-13% |
87,700,000.00
+34% |
116,500,000.00
+33% |
95,400,000.00
-18% |
107,400,000.00
+13% |
118,700,000.00
+11% |
134,400,000.00
+13% |
135,600,000.00
+1% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 6,600,000.00 | 5,400,000.00 | 6,600,000.00 | 9,200,000.00 | -7,500,000.00 | -8,700,000.00 | 9,400,000.00 | 7,000,000.00 | 10,200,000.00 | 14,200,000.00 | 13,700,000.00 | 14,600,000.00 | 13,700,000.00 | 17,000,000.00 | 16,600,000.00 | 15,000,000.00 | 18,800,000.00 | 27,500,000.00 | 27,100,000.00 | 31,300,000.00 | 31,900,000.00 | 35,900,000.00 | 37,300,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
3,100,000.00
+0% |
1,500,000.00
-52% |
2,600,000.00
+73% |
8,000,000.00
+208% |
7,500,000.00
-6% |
8,700,000.00
+16% |
15,400,000.00
+77% |
13,000,000.00
-16% |
29,200,000.00
+125% |
34,800,000.00
+19% |
32,200,000.00
-7% |
37,300,000.00
+16% |
40,800,000.00
+9% |
55,400,000.00
+36% |
58,800,000.00
+6% |
50,600,000.00
-14% |
68,900,000.00
+36% |
89,000,000.00
+29% |
68,300,000.00
-23% |
76,100,000.00
+11% |
86,800,000.00
+14% |
98,500,000.00
+13% |
98,300,000.00
0% |
|
| Gross Profit Ratio | (0.32%) | (0.22%) | (0.28%) | (0.47%) | (0.00%) | (0.00%) | (0.62%) | (0.65%) | (0.74%) | (0.71%) | (0.70%) | (0.72%) | (0.75%) | (0.77%) | (0.78%) | (0.77%) | (0.79%) | (0.76%) | (0.72%) | (0.71%) | (0.73%) | (0.73%) | (0.72%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 7,700,000.00 | 4,700,000.00 | 5,500,000.00 | 4,200,000.00 | -4,000,000.00 | -4,100,000.00 | 3,900,000.00 | 3,900,000.00 | 4,500,000.00 | 4,400,000.00 | 5,500,000.00 | 5,800,000.00 | 6,500,000.00 | 7,600,000.00 | 7,900,000.00 | 7,300,000.00 | 10,300,000.00 | 12,000,000.00 | 11,600,000.00 | 11,800,000.00 | 10,600,000.00 | 12,500,000.00 | 6,900,000.00 | |
| General and Administrative | 7,200,000.00 | 6,800,000.00 | 6,600,000.00 | 6,000,000.00 | 0.00 | 0.00 | 6,500,000.00 | 5,200,000.00 | 5,500,000.00 | 6,600,000.00 | 6,500,000.00 | 6,400,000.00 | 6,500,000.00 | 6,300,000.00 | 6,000,000.00 | 6,300,000.00 | 7,400,000.00 | 8,900,000.00 | 8,500,000.00 | 9,600,000.00 | 10,200,000.00 | 9,900,000.00 | 10,000,000.00 | |
| Selling, General & Admin... | 7,200,000.00 | 6,800,000.00 | 6,600,000.00 | 6,000,000.00 | -9,800,000.00 | -9,800,000.00 | 6,500,000.00 | 5,200,000.00 | 16,800,000.00 | 21,000,000.00 | 26,200,000.00 | 24,600,000.00 | 24,700,000.00 | 26,400,000.00 | 25,000,000.00 | 25,000,000.00 | 28,800,000.00 | 36,200,000.00 | 33,500,000.00 | 36,200,000.00 | 41,600,000.00 | 44,600,000.00 | 43,600,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | -9,800,000.00 | -9,800,000.00 | 0.00 | 0.00 | 11,300,000.00 | 14,400,000.00 | 19,700,000.00 | 18,200,000.00 | 18,200,000.00 | 20,100,000.00 | 19,000,000.00 | 18,700,000.00 | 21,400,000.00 | 27,300,000.00 | 25,000,000.00 | 26,600,000.00 | 31,400,000.00 | 34,700,000.00 | 33,600,000.00 | |
| Depreciation and Amortiz... | 1,900,000.00 | 2,500,000.00 | 3,200,000.00 | 3,200,000.00 | 2,400,000.00 | 1,300,000.00 | 1,200,000.00 | 1,500,000.00 | 1,100,000.00 | 900,000.00 | 1,000,000.00 | 800,000.00 | 800,000.00 | 800,000.00 | 1,100,000.00 | 1,500,000.00 | 2,200,000.00 | 1,900,000.00 | 2,100,000.00 | 1,800,000.00 | 2,600,000.00 | 6,400,000.00 | 4,300,000.00 | |
| Other Expenses | -11,900,000.00 | -3,000,000.00 | -4,400,000.00 | -1,900,000.00 | 0.00 | 0.00 | 600,000.00 | 10,200,000.00 | 700,000.00 | -2,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -100,000.00 | 3,800,000.00 | -1,300,000.00 | 4,600,000.00 | |
| Total Operating Expenses | 3,000,000.00 | 8,500,000.00 | 7,700,000.00 | 8,300,000.00 | -13,800,000.00 | -13,900,000.00 | 11,000,000.00 | 19,300,000.00 | 22,000,000.00 | 23,200,000.00 | 31,700,000.00 | 30,400,000.00 | 31,200,000.00 | 34,000,000.00 | 32,900,000.00 | 32,300,000.00 | 39,100,000.00 | 48,200,000.00 | 45,100,000.00 | 47,900,000.00 | 56,000,000.00 | 55,800,000.00 | 55,100,000.00 | |
| Cost and Exponses | 9,600,000.00 | 13,900,000.00 | 14,300,000.00 | 17,500,000.00 | -21,300,000.00 | -22,600,000.00 | 20,400,000.00 | 26,300,000.00 | 32,200,000.00 | 37,400,000.00 | 45,400,000.00 | 45,000,000.00 | 44,900,000.00 | 51,000,000.00 | 49,500,000.00 | 47,300,000.00 | 57,900,000.00 | 75,700,000.00 | 72,200,000.00 | 79,200,000.00 | 87,900,000.00 | 91,700,000.00 | 92,400,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
-17,400,000.00
+0% |
-20,800,000.00
+20% |
-19,800,000.00
-5% |
-13,100,000.00
-34% |
-10,000,000.00
-24% |
-5,100,000.00
-49% |
-5,700,000.00
+12% |
-6,300,000.00
+11% |
7,200,000.00
-214% |
11,600,000.00
+61% |
1,000,000.00
-91% |
7,300,000.00
+630% |
10,200,000.00
+40% |
20,300,000.00
+99% |
26,400,000.00
+30% |
17,700,000.00
-33% |
29,400,000.00
+66% |
40,100,000.00
+36% |
21,700,000.00
-46% |
31,500,000.00
+45% |
30,600,000.00
-3% |
42,700,000.00
+40% |
43,200,000.00
+1% |
|
| Operating Income Ratio | (-1.79%) | (-3.01%) | (-2.15%) | (-0.76%) | (0.00%) | (0.00%) | (-0.23%) | (-0.32%) | (0.18%) | (0.24%) | (0.02%) | (0.14%) | (0.19%) | (0.28%) | (0.35%) | (0.27%) | (0.34%) | (0.34%) | (0.23%) | (0.29%) | (0.26%) | (0.32%) | (0.32%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 400,000.00 | 300,000.00 | 400,000.00 | 200,000.00 | 0.00 | 500,000.00 | 700,000.00 | 1,800,000.00 | 2,200,000.00 | 600,000.00 | 500,000.00 | 300,000.00 | 400,000.00 | 100,000.00 | 0.00 | 100,000.00 | 100,000.00 | 100,000.00 | 400,000.00 | 100,000.00 | 100,000.00 | 200,000.00 | 400,000.00 | |
| Interest Expenses | 1,500,000.00 | 1,100,000.00 | 1,300,000.00 | 900,000.00 | 0.00 | -100,000.00 | 400,000.00 | 900,000.00 | 900,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 200,000.00 | 100,000.00 | 400,000.00 | 400,000.00 | 500,000.00 | 400,000.00 | 400,000.00 | 400,000.00 | |
| Total Other Income/Exp... | 1,100,000.00 | 800,000.00 | 900,000.00 | 700,000.00 | 0.00 | 600,000.00 | 300,000.00 | 900,000.00 | 1,300,000.00 | -500,000.00 | 1,000,000.00 | 200,000.00 | 1,200,000.00 | 4,100,000.00 | -600,000.00 | 0.00 | 0.00 | -200,000.00 | 600,000.00 | -500,000.00 | -300,000.00 | -200,000.00 | 0.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | -12,900,000.00 | -16,400,000.00 | -17,900,000.00 | -9,300,000.00 | -7,200,000.00 | 6,600,000.00 | -4,200,000.00 | -3,800,000.00 | 8,300,000.00 | 12,100,000.00 | 3,000,000.00 | 7,700,000.00 | 10,400,000.00 | 25,200,000.00 | 26,500,000.00 | 19,200,000.00 | 31,600,000.00 | 41,500,000.00 | 24,800,000.00 | 35,300,000.00 | 33,300,000.00 | 49,300,000.00 | 47,900,000.00 | |
| EBITDA ratio | (-1.33%) | (-2.38%) | (-1.57%) | (-0.48%) | (0.00%) | (0.00%) | (0.23%) | (-0.15%) | (0.27%) | (0.26%) | (0.05%) | (0.16%) | (0.21%) | (0.29%) | (0.36%) | (0.29%) | (0.36%) | (0.37%) | (0.27%) | (0.33%) | (0.29%) | (0.37%) | (0.35%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | -16,300,000.00 | -20,000,000.00 | -18,900,000.00 | -12,400,000.00 | 0.00 | 0.00 | -5,400,000.00 | -5,400,000.00 | 8,500,000.00 | 11,100,000.00 | 2,000,000.00 | 7,500,000.00 | 11,400,000.00 | 24,400,000.00 | 25,800,000.00 | 17,700,000.00 | 29,400,000.00 | 39,900,000.00 | 22,300,000.00 | 29,000,000.00 | 30,300,000.00 | 42,500,000.00 | 43,200,000.00 | |
| Income Before Tax Ratio | (-1.68%) | (-2.90%) | (-2.05%) | (-0.72%) | (0.00%) | (0.00%) | (-0.22%) | (-0.27%) | (0.22%) | (0.23%) | (0.04%) | (0.14%) | (0.21%) | (0.34%) | (0.34%) | (0.27%) | (0.34%) | (0.34%) | (0.23%) | (0.27%) | (0.26%) | (0.32%) | (0.32%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 100,000.00 | -11,900,000.00 | -12,500,000.00 | -11,200,000.00 | 0.00 | 0.00 | -18,500,000.00 | -2,700,000.00 | -8,000,000.00 | -3,400,000.00 | 5,700,000.00 | -600,000.00 | -900,000.00 | -800,000.00 | -1,000,000.00 | -900,000.00 | -3,300,000.00 | -8,300,000.00 | 100,000.00 | -3,900,000.00 | -2,900,000.00 | 400,000.00 | 9,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | -16,400,000.00
+0% |
-20,000,000.00
+22% |
-18,900,000.00
-6% |
-12,400,000.00
-34% |
0.00
+0% |
0.00
+0% |
13,100,000.00
+0% |
-2,700,000.00
-121% |
16,500,000.00
-711% |
14,500,000.00
-12% |
-3,700,000.00
-126% |
8,100,000.00
-319% |
12,300,000.00
+52% |
25,200,000.00
+105% |
26,800,000.00
+6% |
18,600,000.00
-31% |
32,700,000.00
+76% |
48,200,000.00
+47% |
22,200,000.00
-54% |
32,900,000.00
+48% |
33,100,000.00
+1% |
42,100,000.00
+27% |
34,300,000.00
-19% |
|
| Net Income Ratio | (-1.69%) | (-2.90%) | (-2.05%) | (-0.72%) | (0.00%) | (0.00%) | (0.53%) | (-0.14%) | (0.42%) | (0.30%) | (-0.08%) | (0.16%) | (0.23%) | (0.35%) | (0.36%) | (0.28%) | (0.37%) | (0.41%) | (0.23%) | (0.31%) | (0.28%) | (0.31%) | (0.25%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -3.44 | -4.02 | -3.50 | -2.23 | 0.00 | 0.00 | 2.40 | -0.46 | 2.50 | 2.10 | -0.53 | 1.20 | 1.70 | 3.60 | 3.80 | 2.60 | 4.61 | 6.80 | 3.13 | 4.64 | 4.67 | 5.94 | 4.85 | |
| Diluted EPS | -3.44 | -4.02 | -3.50 | -2.23 | 0.00 | 0.00 | 2.40 | -0.46 | 2.50 | 2.10 | -0.53 | 1.20 | 1.70 | 3.60 | 3.80 | 2.60 | 4.61 | 6.80 | 3.13 | 4.64 | 4.67 | 5.94 | 4.85 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 4,760,700.00 | 4,977,400.00 | 5,402,800.00 | 5,552,900.00 | 5,705,882.00 | 5,552,900.00 | 5,552,900.00 | 5,815,100.00 | 6,574,500.00 | 6,975,700.00 | 6,975,656.00 | 6,982,013.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,100.00 | 7,088,900.00 | 7,067,400.00 | |
| Diluted Share Outstanding | 4,760,700.00 | 4,977,400.00 | 5,402,800.00 | 5,552,900.00 | 5,705,882.00 | 5,552,900.00 | 5,552,900.00 | 5,815,100.00 | 6,574,500.00 | 6,975,700.00 | 6,975,700.00 | 6,982,013.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,133.00 | 7,090,100.00 | 7,088,900.00 | 7,067,400.00 | |