Northbaze Group Statements
NB
Data from Northbaze Group`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
SEK - Swedish krone
Last reporting period :
30 Jun, 2024
New report :
21 Nov, 2024
Reporting period :
Quarterly
Earnings release date:
22 Aug, 2024
Expected release date:
21 Nov, 2024
Northbaze Group Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
37.222
-18.1 %
100
24.883
66.9
12.339
11.8 %
33.1
—
0
6.932
18.6
11.189
-15.2 %
30.1
1.15
153.2 %
3.1
-1.117
-3.0009
—
0
0.033
-95.8 %
0.09
0.419
1.1
-0.386
-213.9 %
-1.04
-0.002
157.01
45.446
28.5 %
100
34.414
75.7
11.032
97 %
24.3
—
0
8.941
19.7
13.194
-15.4 %
29
-2.162
78.4 %
-4.8
-1.303
-2.9
0.001
0.002
0.78
107 %
1.7
0.441
1
0.339
102.3 %
0.7
0.002
157.01
35.371
26.2 %
100
29.771
84.2
5.6
-69.2 %
15.8
—
0
8.46
23.9
15.594
-21.9 %
44.1
-9.994
-472.4 %
-28.3
-1.212
-3.4
-0.001
-0.003
-11.207
-304.6 %
-31.7
3.508
9.9
-14.714
-459 %
-41.6
-0.094
157.01
28.025
25.8 %
100
9.817
35
18.208
59.6 %
65
—
0
6.797
24.3
19.954
123.6 %
71.2
-1.746
-170.2 %
-6.2
-1.025
-3.7
0.001
0.004
-2.77
64.8 %
-9.9
-0.138
-0.5
-2.632
66.4 %
-9.4
-0.02
131.6
22.273
-30.2 %
100
10.863
48.8
11.41
-25.5 %
51.2
—
0
8.094
36.3
8.923
-56.3 %
40.1
2.487
149 %
11.2
-0.779
-3.5
-0.001
-0.004
-7.861
-36.5 %
-35.3
-0.015
-0.07
-7.845
-31.2 %
-35.2
-0.05
157.01
31.927
-33 %
100
16.609
52
15.318
27.6 %
48
—
0
8.675
27.2
20.396
-24 %
63.9
-5.078
65.8 %
-15.9
-0.68
-2.1
—
0
-5.758
59.7 %
-18.03
0.219
0.7
-5.978
42.7 %
-18.7
-0.038
157.01
47.664
15.8 %
100
35.662
74.8
12.002
-45.8 %
25.2
—
0
9.121
19.1
26.848
31.2 %
56.3
-14.846
-991.1 %
-31.1
0.564
1.2
—
0
-14.282
-434.1 %
-30
-3.845
-8.07
-10.438
-251.4 %
-21.9
-0.066
157.01
41.157
-5.5 %
100
19.026
46.2
22.131
-6.3 %
53.8
—
0
8.484
20.6
20.465
-8.8 %
49.7
1.666
40.8 %
4
-1.573
-3.8
-2.767
-6.7
-2.674
-752.2 %
-6.5
0.297
0.7
-2.97
-958.4 %
-7.2
-0.019
157.01
43.539
22.8 %
100
19.926
45.8
23.613
18.2 %
54.2
—
0
9.592
22
22.43
6.7 %
51.5
1.183
213.5 %
2.7
-0.773
-1.8
—
0
0.41
120.3 %
0.9
0.063
0.1
0.346
115.5 %
0.8
0.002
157.01
35.456
-17.5 %
100
15.473
43.6
19.983
27.3 %
56.4
—
0
9.351
26.4
21.025
28.9 %
59.3
-1.042
-71.9 %
-2.9
-0.976
-2.8
-0.001
-0.003
-2.019
-11.4 %
-5.7
0.208
0.6
-2.226
-14.9 %
-6.3
-0.014
157.01
42.978
59.1 %
100
27.276
63.5
15.702
25.5 %
36.5
—
0
6.783
15.8
16.308
14.6 %
37.9
-0.606
64.6 %
-1.4
-1.206
-2.8
—
0
-1.812
34.7 %
-4.2
0.126
0.3
-1.938
33.2 %
-4.5
-0.02
97.836
27.016
11.4 %
100
14.502
53.7
12.514
5.2 %
46.3
—
0
5.342
19.8
14.227
3.2 %
52.7
-1.713
9.1 %
-6.3
-1.062
-3.9
—
0
-2.774
19.7 %
-10.3
0.127
0.5
-2.9
18.1 %
-10.7
-0.03
97.836
24.259
-39.2 %
100
12.363
51
11.896
-31.5 %
49
—
0
6.366
26.2
13.781
-24.5 %
56.8
-1.885
-113.2 %
-7.8
-1.57
-6.5
—
0
-3.455
-104.6 %
-14.2
0.085
0.4
-3.54
-87 %
-14.6
-0.036
97.836
39.919
-20.9 %
100
22.545
56.5
17.374
-7.4 %
43.5
—
0
6.409
16.1
18.258
7.6 %
45.7
-0.884
-149.2 %
-2.2
-0.805
-2.02
—
0
-1.689
-286 %
-4.2
0.204
0.5
-1.893
-314.6 %
-4.7
-0.019
97.836
50.463
80.8 %
100
31.695
62.8
18.768
52.7 %
37.2
—
0
6.602
13.1
16.973
19.5 %
33.6
1.795
194.1 %
3.6
-0.886
-1.8
-0.001
-0.002
0.908
132.4 %
1.8
0.026
0.05
0.882
131.7 %
1.7
0.009
97.836
27.917
2.9 %
100
15.627
56
12.29
-1.8 %
44
—
0
6.315
22.6
14.198
-2.3 %
50.9
-1.908
5.4 %
-6.8
-0.895
-3.2
0.001
0.004
-2.802
18.3 %
-10.04
-0.021
-0.07
-2.781
19.4 %
-10
-0.028
97.836
27.123
-13.5 %
100
14.605
53.8
12.518
-18.3 %
46.2
—
0
7.28
26.8
14.535
-15 %
53.6
-2.017
-12.9 %
-7.4
0.178
0.7
—
0
-3.43
-78.8 %
-12.6
0.019
0.07
-3.449
-84 %
-12.7
-0.035
97.836
31.352
-6 %
100
16.034
51.1
15.318
-3.6 %
48.9
—
0
7.906
25.2
17.105
-0.2 %
54.6
-1.787
-43.3 %
-5.7
-0.134
-0.4
-0.001
-0.003
-1.918
-14.3 %
-6.1
-0.044
-0.1
-1.874
-13.5 %
-6
-0.019
97.836
33.357
18.6 %
100
17.461
52.3
15.897
33.3 %
47.7
—
0
9.473
28.4
17.144
-9.4 %
51.4
-1.247
82.2 %
-3.7
-0.431
-1.3
—
0
-1.678
77 %
-5.03
-0.027
-0.08
-1.651
77.4 %
-4.9
-0.014
116.12
28.114
-16.7 %
100
16.193
57.6
11.922
-16.1 %
42.4
—
0
9.993
35.5
18.925
-13 %
67.3
-7.003
7.3 %
-24.9
-0.301
-1.07
—
0
-7.304
15.6 %
-26
-0.012
-0.04
-7.292
15.9 %
-25.9
-0.075
97.836
33.739
36.9 %
100
19.53
57.9
14.209
13 %
42.1
—
0
9.461
28
21.763
15.8 %
64.5
-7.554
-21.6 %
-22.4
-1.105
-3.3
—
0
-8.658
-29.5 %
-25.7
0.008
0.02
-8.666
-30.3 %
-25.7
-0.194
44.76
24.639
-34.6 %
100
12.061
49
12.578
-31.4 %
51
—
0
10.157
41.2
18.788
-14.4 %
76.3
-6.21
-71.4 %
-25.2
-0.474
-1.9
—
0
-6.685
-46.9 %
-27.1
-0.035
-0.1
-6.649
-58.7 %
-27
-0.149
44.716
37.679
29.8 %
100
19.353
51.4
18.326
26.2 %
48.6
—
0
10.356
27.5
21.949
23 %
58.3
-3.623
-9.1 %
-9.6
-0.926
-2.5
—
0
-4.549
-10.1 %
-12.07
-0.358
-1
-4.191
-8.7 %
-11.1
-0.078
53.847
29.022
99.1 %
100
14.495
49.9
14.527
143.3 %
50.1
—
0
8.512
29.3
17.847
79.4 %
61.5
-3.32
16.6 %
-11.4
-0.812
-2.8
—
0
-4.132
18.5 %
-14.2
-0.275
-0.9
-3.857
19.8 %
-13.3
-0.093
41.672
14.58
-1.8 %
100
8.61
59.1
5.97
41.5 %
40.9
—
0
4.81
33
9.95
62.3 %
68.2
-3.98
-108.4 %
-27.3
-1.09
-7.5
-0.94
-6.4
-5.07
-105.3 %
-34.8
-0.25
-1.7
-4.81
-94.7 %
-33
-0.11
48.27
14.84
165 %
100
10.62
71.6
4.22
379.5 %
28.4
—
0
3.08
20.8
6.13
5 %
41.3
-1.91
74 %
-12.9
-0.56
-3.8
-0.72
-4.9
-2.47
67.5 %
-16.6
—
0
-2.47
67.5 %
-16.6
-0.07
35.53
5.6
-30.9 %
7.11
-1.51
-152.1 %
—
3.2
5.84
-13.4 %
-7.35
-91.4 %
-0.24
-0.49
-7.59
-90.2 %
—
-7.59
-90.2 %
-0.36
21.05
8.1
2.1 %
5.21
2.9
262.9 %
—
3.09
6.74
-2.7 %
-3.84
56 %
-0.15
-0.14
-3.99
54.6 %
—
-3.99
54.6 %
-0.19
21.05
7.93
-23.8 %
9.72
-1.78
-159.3 %
—
3.2
6.93
3.9 %
-8.72
-137 %
-0.07
—
-8.79
-135.7 %
—
-8.79
-135.7 %
-0.45
19.36
10.4
10.3 %
7.4
3
14.9 %
—
3.11
6.67
-6.2 %
-3.68
18.2 %
-0.05
—
-3.73
22 %
—
-3.73
22 %
-0.19
19.36
9.43
8.9 %
6.82
2.61
-3 %
—
3.48
7.11
4.7 %
-4.5
-9.8 %
-0.28
—
-4.78
-1.7 %
—
-4.78
-1.7 %
-0.25
19.36
8.66
-30.2 %
5.97
2.69
3.9 %
—
3.18
6.79
-12.9 %
-4.1
21.3 %
-0.6
—
-4.7
1.5 %
—
-4.7
1.5 %
-0.24
19.36
12.41
37.6 %
9.81
2.59
-23.4 %
—
3.58
7.8
5 %
-5.21
-28.6 %
0.43
-0.36
-4.77
-16.6 %
—
-4.77
-16.6 %
-0.23
20.68
9.02
-34.6 %
5.64
3.38
-29.9 %
—
3.78
7.43
11.9 %
-4.05
-121.3 %
-0.04
—
-4.09
-116.4 %
—
-4.09
-116.4 %
-0.21
19.36
13.8
32.7 %
8.98
4.82
23.6 %
—
2.93
6.64
-1.8 %
-1.83
36 %
-0.06
—
-1.89
27.3 %
—
-1.89
27.3 %
-0.1
19.36
10.4
31.8 %
6.5
3.9
11.4 %
—
3.58
6.76
-4.9 %
-2.86
20.8 %
0.26
—
-2.6
29.7 %
—
-2.6
29.7 %
-0.23
11.1
7.89
-12.3 %
4.39
3.5
-1.1 %
—
3.55
7.11
—
-3.61
-1.1 %
-0.09
—
-3.7
23.1 %
—
-3.7
23.1 %
-0.32
11.4
9
-58.6 %
5.47
3.54
-61 %
—
3.53
7.11
2.2 %
-3.57
-267.6 %
-1.24
—
-4.81
-427.2 %
—
-4.81
-427.2 %
-0.42
11.4
21.76
72.3 %
12.68
9.08
74.3 %
—
3.41
6.96
9.3 %
2.13
283.6 %
-0.65
—
1.47
207.3 %
—
1.47
207.3 %
0.13
11.4
12.63
-37.9 %
7.42
5.21
-42.2 %
—
2.92
6.37
-6.3 %
-1.16
-152.7 %
-0.21
—
-1.37
-162.8 %
—
-1.37
-162.8 %
-0.12
11.4
20.35
-5 %
11.35
9.01
-8.9 %
—
3.28
6.8
8.8 %
2.2
-39.6 %
-0.02
—
2.18
-39.9 %
—
2.18
-39.9 %
0.19
11.4
21.43
3.8 %
11.54
9.89
6.2 %
—
3.08
6.25
7.6 %
3.64
4 %
-0.02
—
3.63
2.3 %
—
3.63
2.3 %
0.32
11.4
20.65
158.4 %
11.34
9.31
173.8 %
—
2.63
5.81
30 %
3.5
430.2 %
0.05
—
3.55
419.8 %
—
3.55
419.8 %
0.31
11.4
7.99
-52.2 %
4.58
3.4
-50.1 %
—
2.14
4.47
-36.9 %
-1.06
-292.6 %
-0.05
—
-1.11
-209.9 %
—
-1.11
-209.9 %
-0.1
11.4
16.73
-16.3 %
9.91
6.81
-11.3 %
—
2.53
7.08
32.1 %
-0.27
-111.6 %
1.27
1.66
1.01
-40.6 %
—
1.01
-40.6 %
0.09
11.4
19.99
-17.5 %
12.31
7.68
-19.3 %
—
2.24
5.36
-3.8 %
2.32
-41.3 %
-0.62
-0.77
1.7
-55.1 %
—
1.7
-55.1 %
0.15
11.38
24.23
—
14.71
9.52
—
—
1.65
5.57
—
3.95
—
-0.16
-0.28
3.79
—
—
3.79
—
0.325
11.66