O

Oxe Marine AB
STO:OXE

Watchlist Manager
Oxe Marine AB
STO:OXE
Watchlist
Price: 0.364 SEK 4.3% Market Closed
Market Cap: 202.8m SEK
Have any thoughts about
Oxe Marine AB?
Write Note

Income Statement

Earnings Waterfall
Oxe Marine AB

Revenue
232.2m SEK
Cost of Revenue
-246.2m SEK
Gross Profit
-14m SEK
Operating Expenses
-100.7m SEK
Operating Income
-114.7m SEK
Other Expenses
-14.7m SEK
Net Income
-129.4m SEK

Income Statement
Oxe Marine AB

Rotate your device to view
Income Statement
Currency: SEK
Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
98
N/A
95
-2%
76
-21%
40
-47%
40
-1%
40
0%
62
+58%
100
+60%
121
+21%
145
+20%
158
+9%
148
-6%
150
+1%
150
+0%
159
+6%
190
+19%
196
+3%
234
+20%
232
-1%
Gross Profit
Cost of Revenue
(88)
(85)
(67)
(108)
(34)
(29)
(46)
(113)
(89)
(109)
(130)
(168)
(164)
(197)
(203)
(223)
(230)
(251)
(246)
Gross Profit
9
N/A
11
+15%
9
-18%
(68)
N/A
6
N/A
10
+73%
17
+65%
(13)
N/A
32
N/A
36
+12%
28
-22%
(20)
N/A
(14)
+30%
(47)
-239%
(44)
+6%
(34)
+24%
(34)
-2%
(16)
+52%
(14)
+15%
Operating Income
Operating Expenses
(88)
(82)
(87)
(9)
(87)
(92)
(86)
(50)
(94)
(103)
(99)
(83)
(81)
(65)
(68)
(77)
(75)
(103)
(101)
Selling, General & Administrative
(32)
(32)
(33)
(35)
(37)
(39)
(42)
(41)
(44)
(47)
(50)
(50)
(50)
(50)
(47)
(48)
(47)
(58)
(58)
Research & Development
0
0
0
36
6
11
12
12
0
1
0
1
1
1
1
1
1
0
0
Depreciation & Amortization
(15)
(16)
(16)
(16)
(16)
(17)
(17)
(19)
(21)
(23)
(26)
(30)
(31)
(32)
(33)
(30)
(30)
(37)
(37)
Other Operating Expenses
(41)
(34)
(38)
6
(40)
(46)
(39)
(2)
(29)
(34)
(24)
(3)
(0)
16
11
0
1
(8)
(6)
Operating Income
(78)
N/A
(71)
+9%
(78)
-9%
(77)
+1%
(81)
-5%
(82)
-1%
(69)
+15%
(62)
+10%
(62)
+1%
(67)
-9%
(72)
-7%
(103)
-43%
(95)
+8%
(112)
-18%
(112)
0%
(111)
+1%
(109)
+2%
(119)
-9%
(115)
+4%
Pre-Tax Income
Interest Income Expense
(10)
(9)
(9)
(8)
(9)
(9)
(9)
(10)
(10)
(10)
(10)
(9)
(20)
(27)
(24)
(6)
(14)
(14)
(16)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(88)
N/A
(80)
+9%
(87)
-8%
(86)
+1%
(90)
-5%
(91)
-1%
(78)
+13%
(72)
+8%
(72)
+0%
(77)
-8%
(82)
-6%
(111)
-36%
(115)
-4%
(139)
-21%
(136)
+2%
(117)
+14%
(123)
-5%
(134)
-8%
(131)
+2%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
1
1
2
2
1
1
1
1
Income from Continuing Operations
(88)
(80)
(87)
(86)
(90)
(91)
(78)
(72)
(72)
(77)
(82)
(110)
(114)
(137)
(135)
(116)
(122)
(132)
(129)
Net Income (Common)
(88)
N/A
(80)
+9%
(87)
-8%
(86)
+1%
(90)
-5%
(91)
-1%
(78)
+13%
(72)
+8%
(72)
+0%
(77)
-8%
(82)
-6%
(110)
-34%
(114)
-4%
(137)
-21%
(135)
+2%
(116)
+14%
(122)
-5%
(132)
-8%
(129)
+2%
EPS (Diluted)
-0.53
N/A
-0.48
+9%
-0.53
-10%
-0.49
+8%
-0.45
+8%
-0.45
N/A
-0.39
+13%
-0.36
+8%
-0.3
+17%
-0.3
N/A
-0.32
-7%
-0.43
-34%
-0.37
+14%
-0.45
-22%
-0.44
+2%
-0.38
+14%
-0.36
+5%
-0.4
-11%
-0.39
+3%

See Also

Discover More