Concentric AB (publ) (COIC.ST)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap7.66B
EV7.66B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Revenue
189.5
198.9
220.7
191.8
201.4
230.7
192.6
143.8
202.4
388.2
Revenue % Chg.
-7.0%
4.9%
11.0%
-13.1%
5.0%
14.5%
-16.5%
-25.3%
40.8%
91.8%
Cost of Revenue
137.4
144.5
161.1
136.8
139.0
152.5
132.6
99.4
143.1
286.3
Gross Profit
52.1
54.4
59.6
55.0
62.4
78.2
60.0
44.3
59.3
101.9
Gross Profit Margin
27.5%
27.3%
27.0%
28.7%
31.0%
33.9%
31.2%
30.8%
29.3%
26.3%
R&D Expenses
6.9
5.6
4.8
4.7
4.6
4.8
4.4
2.7
3.5
8.7
Selling, General, & Admin Expenses
16.9
19.0
21.4
20.7
22.8
23.7
15.7
17.4
21.0
31.4
Other Expenses
1.6
0.9
1.6
-1.4
2.6
5.6
2.2
3.0
2.5
5.9
Operating Income
27.2
29.0
31.8
31.1
32.4
50.6
45.2
26.4
38.6
64.8
Operating Income Margin
14.3%
14.6%
14.4%
16.2%
16.1%
22.0%
23.5%
18.4%
19.1%
16.7%
Total Other Income/Expenses Net
-3.4
1.2
3.0
-0.7
5.0
-1.3
-1.8
-1.9
-1.2
-4.1
Income Before Tax
23.7
30.2
34.7
30.4
37.4
49.3
43.4
24.5
37.3
60.7
Income Before Tax Margin
12.5%
15.2%
15.7%
15.9%
18.6%
21.4%
22.5%
17.0%
18.4%
15.6%
Income Tax Expense
6.9
7.2
8.8
6.9
8.4
10.5
12.6
4.9
5.0
12.7
Net Income
16.8
23.1
25.9
23.5
29.0
38.8
30.7
19.6
32.4
48.0
Net Income Margin
8.9%
11.6%
11.8%
12.3%
14.4%
16.8%
16.0%
13.6%
16.0%
12.4%
Weighted Avg. Shares Out
43.9
43.4
42.1
40.9
40.2
39.3
38.4
37.8
37.9
38.0
EPS
0.4
0.5
0.6
0.6
0.7
1.0
0.8
0.5
0.9
1.3
EPS % Chg.
14.0%
38.5%
16.4%
-6.8%
25.5%
36.6%
-18.7%
-35.1%
64.1%
48.1%
Weighted Avg. Shares Out Dil
44.0
43.5
42.1
41.0
40.4
39.5
38.4
37.9
38.0
38.0
EPS Diluted
0.4
0.5
0.6
0.6
0.7
1.0
0.8
0.5
0.8
1.3
Interest Income
0.3
0.3
0.7
0.9
1.0
1.1
0.9
0.2
0.1
0.8
Interest Expense
1.0
0.7
0.4
0.3
0.3
0.3
0.5
0.8
0.8
4.6
EBIT
23.1
29.9
35.0
31.0
38.1
50.1
43.7
23.9
36.7
56.9
EBIT Margin
12.2%
15.0%
15.9%
16.2%
18.9%
21.7%
22.7%
16.6%
18.1%
14.6%
Depreciation & Amortization
8.7
7.9
7.1
8.4
6.2
7.0
8.1
8.2
12.7
17.6
EBITDA
31.8
37.8
42.1
39.4
44.3
57.0
51.9
32.2
49.4
74.5
EBITDA Margin
16.8%
19.0%
19.1%
20.6%
22.0%
24.7%
26.9%
22.4%
24.4%
19.2%