Hanover - Delayed Quote • EUR
Samhallsbyggnadsbolaget i Norden AB (JSI.HA)
At close: April 26 at 8:00 AM GMT+2
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
6,903,000.0000
7,447,000.0000
5,930,000.0000
5,121,000.0000
Cost of Revenue
2,374,000.0000
2,583,000.0000
1,874,000.0000
1,642,000.0000
Gross Profit
4,529,000.0000
4,864,000.0000
4,056,000.0000
3,479,000.0000
Operating Expense
431,000.0000
457,000.0000
311,000.0000
224,000.0000
Operating Income
4,098,000.0000
4,407,000.0000
3,745,000.0000
3,255,000.0000
Net Non Operating Interest Income Expense
-1,063,000.0000
-739,000.0000
-604,000.0000
-1,016,000.0000
Pretax Income
-25,105,000.0000
-10,548,000.0000
29,294,000.0000
9,824,000.0000
Tax Provision
-1,433,000.0000
552,000.0000
3,693,000.0000
1,152,000.0000
Net Income Common Stockholders
-26,896,000.0000
-9,634,000.0000
24,583,000.0000
8,598,000.0000
Diluted NI Available to Com Stockholders
-26,896,000.0000
-9,634,000.0000
24,583,000.0000
8,598,000.0000
Basic EPS
-4.67
7.23
17.17
6.09
Diluted EPS
-4.67
7.23
17.03
6.09
Basic Average Shares
1,454,227.0120
1,453,854.2270
1,379,982.8870
1,312,784.9700
Diluted Average Shares
1,454,227.0120
1,453,854.2270
1,391,161.9630
1,312,784.9700
Total Operating Income as Reported
4,546,000.0000
4,881,000.0000
4,047,000.0000
3,479,000.0000
Rent Expense Supplemental
14,000.0000
24,000.0000
21,000.0000
--
Total Expenses
2,805,000.0000
3,040,000.0000
2,185,000.0000
1,866,000.0000
Net Income from Continuing & Discontinued Operation
-26,896,000.0000
-9,634,000.0000
24,583,000.0000
8,598,000.0000
Normalized Income
-16,097,014.1008
-4,800,128.0000
22,848,220.0000
9,237,760.0000
Interest Income
139,000.0000
142,000.0000
152,000.0000
166,000.0000
Interest Expense
1,031,000.0000
710,000.0000
282,000.0000
836,000.0000
Net Interest Income
-1,063,000.0000
-739,000.0000
-604,000.0000
-1,016,000.0000
EBIT
-24,074,000.0000
-9,838,000.0000
29,576,000.0000
10,660,000.0000
EBITDA
-24,064,000.0000
-9,828,000.0000
29,581,000.0000
10,662,000.0000
Reconciled Cost of Revenue
2,374,000.0000
2,583,000.0000
1,874,000.0000
1,642,000.0000
Reconciled Depreciation
10,000.0000
10,000.0000
5,000.0000
2,000.0000
Net Income from Continuing Operation Net Minority Interest
-22,771,000.0000
-9,634,000.0000
24,583,000.0000
8,598,000.0000
Total Unusual Items Excluding Goodwill
-7,078,000.0000
-6,088,000.0000
1,994,000.0000
-727,000.0000
Total Unusual Items
-7,069,000.0000
-6,088,000.0000
1,994,000.0000
-727,000.0000
Normalized EBITDA
-16,995,000.0000
-3,740,000.0000
27,587,000.0000
11,389,000.0000
Tax Rate for Calcs
0.0001
0.0002
0.0001
0.0001
Tax Effect of Unusual Items
-404,014.1008
-1,254,128.0000
259,220.0000
-87,240.0000
12/31/2020 - 12/21/2021
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade