I-Tech
ITECH.STI-Tech AB Price (ITECH.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
11,908,457
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
I-Tech ABCurrency: SEK
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,124,000.00
+0% |
17,027,000.00
+232% |
17,849,000.00
+5% |
28,947,000.00
+62% |
45,574,000.00
+57% |
52,819,000.00
+16% |
52,901,000.00
+0% |
83,631,000.00
+58% |
120,861,000.00
+45% |
179,451,000.00
+48% |
|||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 13,322,000.00 | 11,668,000.00 | 12,112,000.00 | 18,665,000.00 | 24,383,000.00 | 27,638,000.00 | 25,424,000.00 | 38,504,000.00 | 57,324,000.00 | 106,805,000.00 | |||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
-8,198,000.00
+0% |
5,359,000.00
-165% |
5,737,000.00
+7% |
10,282,000.00
+79% |
21,191,000.00
+106% |
25,181,000.00
+19% |
27,477,000.00
+9% |
45,127,000.00
+64% |
63,537,000.00
+41% |
72,646,000.00
+14% |
|||||||||
| Gross Profit Ratio | (-1.60%) | (0.31%) | (0.32%) | (0.36%) | (0.46%) | (0.48%) | (0.52%) | (0.54%) | (0.53%) | (0.41%) | |||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 294,000.00 | 0.00 | 0.00 | 3,116,000.00 | 3,123,000.00 | 3,131,000.00 | 3,131,000.00 | 3,131,000.00 | 3,131,000.00 | 0.00 | |||||||||
| General and Administrative | 0.00 | 6,044,000.00 | 7,914,000.00 | 11,165,000.00 | 11,192,000.00 | 10,503,000.00 | 10,192,000.00 | 12,281,000.00 | 0.00 | 0.00 | |||||||||
| Selling, General & Admin... | 92,000.00 | 6,044,000.00 | 7,914,000.00 | 11,165,000.00 | 11,192,000.00 | 10,503,000.00 | 10,192,000.00 | 12,281,000.00 | 31,120,000.00 | 18,464,000.00 | |||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||
| Depreciation and Amortiz... | 608,000.00 | 1,158,000.00 | 1,258,000.00 | 7,233,000.00 | 5,116,000.00 | 8,767,000.00 | 4,786,000.00 | 4,621,000.00 | 4,851,000.00 | 8,223,000.00 | |||||||||
| Other Expenses | 66,000.00 | 6,148,000.00 | 5,271,000.00 | 13,477,000.00 | 18,237,000.00 | 20,717,000.00 | 22,258,000.00 | 22,758,000.00 | 5,897,000.00 | 29,180,000.00 | |||||||||
| Total Operating Expenses | 26,000.00 | 12,192,000.00 | 13,185,000.00 | 24,642,000.00 | 29,429,000.00 | 31,220,000.00 | 32,450,000.00 | 35,039,000.00 | 40,148,000.00 | 49,733,000.00 | |||||||||
| Cost and Exponses | 13,348,000.00 | 23,860,000.00 | 25,297,000.00 | 43,307,000.00 | 53,812,000.00 | 58,858,000.00 | 57,874,000.00 | 73,543,000.00 | 97,472,000.00 | 133,203,000.00 | |||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-8,224,000.00
+0% |
-6,833,000.00
-17% |
-7,448,000.00
+9% |
-13,625,000.00
+83% |
-6,933,000.00
-49% |
-5,747,000.00
-17% |
-3,183,000.00
-45% |
12,024,000.00
-478% |
24,435,000.00
+103% |
46,248,000.00
+89% |
|||||||||
| Operating Income Ratio | (-1.60%) | (-0.40%) | (-0.42%) | (-0.47%) | (-0.15%) | (-0.11%) | (-0.06%) | (0.14%) | (0.20%) | (0.26%) | |||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 126,000.00 | 181,000.00 | 0.00 | 0.00 | 17,000.00 | 296,000.00 | 137,000.00 | 11,000.00 | 1,480,000.00 | 3,724,000.00 | |||||||||
| Interest Expenses | 0.00 | 493,000.00 | 970,000.00 | 551,000.00 | 320,000.00 | 296,000.00 | 137,000.00 | 12,000.00 | 0.00 | 38,000.00 | |||||||||
| Total Other Income/Exp... | -374,000.00 | -312,000.00 | -970,000.00 | -112,000.00 | -77,000.00 | -876,000.00 | -137,000.00 | 1,402,000.00 | 1,059,000.00 | 2,956,000.00 | |||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -7,616,000.00 | -5,494,000.00 | -6,190,000.00 | -5,953,000.00 | -1,660,000.00 | 3,020,000.00 | 1,603,000.00 | 14,709,000.00 | 30,345,000.00 | 54,869,000.00 | |||||||||
| EBITDA ratio | (-1.49%) | (-0.32%) | (-0.35%) | (-0.21%) | (0.03%) | (0.06%) | (0.09%) | (0.26%) | (0.25%) | (0.31%) | |||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -8,598,000.00 | -7,145,000.00 | -8,418,000.00 | -13,737,000.00 | -7,096,000.00 | -6,043,000.00 | -3,320,000.00 | 13,426,000.00 | 25,494,000.00 | 49,176,000.00 | |||||||||
| Income Before Tax Ratio | (-1.68%) | (-0.42%) | (-0.47%) | (-0.47%) | (-0.16%) | (-0.11%) | (-0.06%) | (0.16%) | (0.21%) | (0.27%) | |||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -14,000.00 | 181,000.00 | 1,000.00 | 1,174,000.00 | -15,523,000.00 | -1,237,000.00 | -672,000.00 | 2,809,000.00 | 5,291,000.00 | 10,163,000.00 | |||||||||
| Net Income | |||||||||||||||||||
| Net Income | -8,598,000.00
+0% |
-7,145,000.00
-17% |
-8,418,000.00
+18% |
-13,737,000.00
+63% |
8,427,000.00
-161% |
-4,806,000.00
-157% |
-2,648,000.00
-45% |
10,617,000.00
-501% |
20,203,000.00
+90% |
39,013,000.00
+93% |
|||||||||
| Net Income Ratio | (-1.68%) | (-0.42%) | (-0.47%) | (-0.47%) | (0.18%) | (-0.09%) | (-0.05%) | (0.13%) | (0.17%) | (0.22%) | |||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -2.96 | -0.60 | -0.71 | -1.15 | 0.71 | -0.40 | -0.22 | 0.89 | 1.70 | 3.27 | |||||||||
| Diluted EPS | -2.96 | -0.60 | -0.71 | -1.15 | 0.71 | -0.40 | -0.22 | 0.89 | 1.70 | 3.22 | |||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 2,906,500.00 | 11,927,185.00 | 11,927,185.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | |||||||||
| Diluted Share Outstanding | 2,906,500.00 | 11,927,185.00 | 11,927,185.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | 11,908,457.00 | |||||||||