See more : Hycroft Mining Holding Corporation (HYMCL) Income Statement Analysis – Financial Results
Complete financial analysis of Modelon AB (publ) (MODEL-B.ST) income statement, including revenue, profit margins, EPS and key performance metrics. Get detailed insights into the financial performance of Modelon AB (publ), a leading company in the Software – Application industry within the Technology sector.
- World Houseware (Holdings) Limited (0713.HK) Income Statement Analysis – Financial Results
- Aspen Insurance Holdings Limited (AHL-PE) Income Statement Analysis – Financial Results
- Reklaim Ltd. (MYIDF) Income Statement Analysis – Financial Results
- Mobi724 Global Solutions Inc. (MOBIF) Income Statement Analysis – Financial Results
- Stifel Financial Corp. (SF-PB) Income Statement Analysis – Financial Results
Modelon AB (publ) (MODEL-B.ST)
About Modelon AB (publ)
Modelon AB (publ) provides systems modeling and simulation software solutions in Sweden and internationally. Its flagship product is Modelon Impact, a cloud-native system simulation software platform with a browser-based interface, and models and components for various applications. The company also offers Modelon Library Suite, a suite of libraries, which deliver state-of-the-art system models for a range of industries, including automotive, aerospace, industrial equipment, and energy and process; Modelon Inside; and FMI Toolbox for MATLAB/Simulink that supports workflows in control system development and system integration for virtual prototyping. It also provides consulting and training services. The company serves automotive, aerospace, energy and power, industrial equipment, and academia and research industries. Modelon AB (publ) was founded in 2004 and is headquartered in Lund, Sweden.
| Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| Revenue | 79.00M | 67.59M | 68.85M | 112.40M | 101.70M |
| Cost of Revenue | 136.18M | 81.50M | 71.33M | 68.80M | 70.80M |
| Gross Profit | -57.19M | -13.92M | -2.48M | 43.60M | 30.90M |
| Gross Profit Ratio | -72.39% | -20.59% | -3.59% | 38.79% | 30.38% |
| Research & Development | 53.50M | 57.40M | 48.50M | 31.90M | 0.00 |
| General & Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling & Marketing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| SG&A | -53.50M | -57.40M | 36.53M | 38.92M | 0.00 |
| Other Expenses | 0.00 | 50.73M | 36.97M | 39.10M | 42.90M |
| Operating Expenses | 49.84M | 50.73M | 36.97M | 39.10M | 42.90M |
| Cost & Expenses | 136.18M | 132.23M | 108.30M | 107.90M | 113.70M |
| Interest Income | 1.84M | 82.00K | 13.00K | 297.00K | 400.00K |
| Interest Expense | 100.00K | 100.00K | 101.00K | 1.00M | 500.00K |
| Depreciation & Amortization | 1.14M | 932.00K | 809.00K | 1.40M | 1.50M |
| EBITDA | -56.04M | -63.54M | -38.32M | 5.90M | -10.20M |
| EBITDA Ratio | -70.94% | -94.02% | -55.65% | 5.25% | -10.03% |
| Operating Income | -57.19M | -64.65M | -39.45M | 4.50M | -11.70M |
| Operating Income Ratio | -72.39% | -95.65% | -57.29% | 4.00% | -11.50% |
| Total Other Income/Expenses | 1.76M | 72.00K | 216.00K | -991.00K | -200.00K |
| Income Before Tax | -55.40M | -64.57M | -39.23M | 3.50M | -12.20M |
| Income Before Tax Ratio | -70.13% | -95.54% | -56.97% | 3.11% | -12.00% |
| Income Tax Expense | 200.00K | 251.00K | -10.73M | 200.00K | -2.90M |
| Net Income | -55.60M | -64.83M | -28.50M | 3.29M | -9.30M |
| Net Income Ratio | -70.39% | -95.92% | -41.39% | 2.93% | -9.14% |
| EPS | -5.05 | -5.88 | -2.59 | 0.43 | -1.22 |
| EPS Diluted | -5.05 | -5.88 | -2.59 | 0.43 | -1.22 |
| Weighted Avg Shares Out | 11.02M | 11.02M | 11.00M | 7.61M | 7.61M |
| Weighted Avg Shares Out (Dil) | 11.02M | 11.02M | 11.00M | 7.61M | 7.61M |
Source: https://incomestatements.info
Category: Stock Reports