Xspray
XSPRAY.STXspray Pharma AB (publ) Price (XSPRAY.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
26,593,910
(25.0734)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Xspray Pharma AB (publ)Currency: SEK
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3,640,000.00
+0% |
792,000.00
-78% |
331,546.00
-58% |
277,000.00
-16% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 5,294,000.00 | -6,193,000.00 | -4,134,704.00 | 0.00 | 4,803,000.00 | 1,411,000.00 | 8,870,000.00 | 9,532,000.00 | 9,194,000.00 | ||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
-1,654,000.00
+0% |
6,985,000.00
-522% |
4,466,250.00
-36% |
277,000.00
-94% |
-4,803,000.00
-1,834% |
-1,411,000.00
-71% |
-8,870,000.00
+529% |
-9,532,000.00
+7% |
-9,194,000.00
-4% |
||||||||||
| Gross Profit Ratio | (-0.45%) | (8.82%) | (13.47%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 3,354,000.00 | 5,536,000.00 | 3,429,000.00 | 6,549,000.00 | 38,567,000.00 | 22,219,000.00 | 33,585,000.00 | ||||||||||
| General and Administrative | 4,274,000.00 | 3,771,000.00 | 8,617,728.00 | 0.00 | 42,327,000.00 | 47,101,000.00 | 58,384,000.00 | 109,601,000.00 | 0.00 | ||||||||||
| Selling, General & Admin... | 4,274,000.00 | 3,771,000.00 | 8,617,728.00 | 16,967,000.00 | 42,327,000.00 | 47,101,000.00 | 58,384,000.00 | 109,601,000.00 | 169,567,000.00 | ||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 16,967,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Depreciation and Amortiz... | 608,000.00 | 665,000.00 | 1,166,000.00 | 4,027,000.00 | 4,803,000.00 | 1,411,000.00 | 8,870,000.00 | 9,532,000.00 | 9,194,000.00 | ||||||||||
| Other Expenses | 6,162,000.00 | 7,274,000.00 | 9,144,501.00 | 414,000.00 | 0.00 | -5,000.00 | 0.00 | -438,000.00 | 0.00 | ||||||||||
| Total Operating Expenses | 10,436,000.00 | 11,045,000.00 | 17,762,229.00 | 22,917,000.00 | 45,756,000.00 | 53,645,000.00 | 96,951,000.00 | 131,382,000.00 | 181,734,000.00 | ||||||||||
| Cost and Exponses | 15,730,000.00 | 4,852,000.00 | 13,627,525.00 | 22,917,000.00 | 45,756,000.00 | 53,645,000.00 | 96,951,000.00 | 131,382,000.00 | 181,734,000.00 | ||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-12,088,000.00
+0% |
-4,059,000.00
-66% |
-13,277,770.00
+227% |
-23,217,000.00
+75% |
-45,705,000.00
+97% |
-53,457,000.00
+17% |
-97,953,000.00
+83% |
-133,073,000.00
+36% |
-180,765,000.00
+36% |
||||||||||
| Operating Income Ratio | (-3.32%) | (-5.13%) | (-40.05%) | (-83.82%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 21,000.00 | 80,264.00 | 150,000.00 | 862,000.00 | 1,053,000.00 | 1,259,000.00 | 1,415,000.00 | 2,725,000.00 | ||||||||||
| Interest Expenses | 3,000.00 | 59,000.00 | 881.00 | 31,000.00 | 69,000.00 | 6,000.00 | 4,000.00 | 12,000.00 | 675,000.00 | ||||||||||
| Total Other Income/Exp... | -3,000.00 | -37,562.00 | -44,000.00 | -458,000.00 | -15,000.00 | 1,047,000.00 | 1,255,000.00 | 1,403,000.00 | 1,081,000.00 | ||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -11,480,000.00 | -3,395,386.00 | -12,651,000.00 | -19,071,000.00 | -40,902,000.00 | -50,993,000.00 | -87,824,000.00 | -122,126,000.00 | -169,815,000.00 | ||||||||||
| EBITDA ratio | (-3.15%) | (-4.26%) | (-36.29%) | (-68.20%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -12,091,000.00 | -4,097,000.00 | -13,198,387.00 | -23,098,000.00 | -45,771,000.00 | -52,410,000.00 | -96,698,000.00 | -131,670,000.00 | -179,684,000.00 | ||||||||||
| Income Before Tax Ratio | (-3.32%) | (-5.17%) | (-39.81%) | (-83.39%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 2,000.00 | 22,000.00 | 98,473.00 | -427,000.00 | 66,000.00 | -107,000.00 | 4,000.00 | -1,403,000.00 | -17,000.00 | ||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -12,091,000.00
+0% |
-4,097,000.00
-66% |
-13,198,387.00
+222% |
-23,098,000.00
+75% |
-45,837,000.00
+98% |
-52,303,000.00
+14% |
-96,702,000.00
+85% |
-130,267,000.00
+35% |
-179,667,000.00
+38% |
||||||||||
| Net Income Ratio | (-3.32%) | (-5.17%) | (-39.81%) | (-83.39%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.97 | -0.64 | -1.65 | -1.68 | -2.99 | -3.01 | -4.98 | -6.13 | -6.76 | ||||||||||
| Diluted EPS | -0.97 | -0.33 | -1.56 | -1.63 | -2.99 | -3.01 | -4.98 | -6.13 | -6.76 | ||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 12,469,132.00 | 6,413,957.00 | 8,018,074.00 | 13,717,121.00 | 15,354,804.00 | 17,368,409.00 | 19,413,162.00 | 21,262,649.00 | 26,577,958.00 | ||||||||||
| Diluted Share Outstanding | 12,469,132.00 | 12,469,132.00 | 8,476,810.00 | 14,183,637.00 | 15,354,804.00 | 17,368,409.00 | 19,413,162.00 | 21,262,649.00 | 26,593,910.00 | ||||||||||