Beyond Frames Entertainment AB (publ)
8WP.F · FSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €176 | €137 | €25 | €24 |
| % Growth | 28.4% | 451.8% | 4.5% | – |
| Cost of Goods Sold | €117 | €85 | €8 | €8 |
| Gross Profit | €59 | €52 | €16 | €16 |
| % Margin | 33.3% | 38.2% | 66% | 66.8% |
| R&D Expenses | €0 | €0 | €6 | €7 |
| G&A Expenses | €0 | €0 | €14 | €9 |
| SG&A Expenses | €46 | €59 | €14 | €9 |
| Sales & Mktg Exp. | €0 | €0 | €0 | €0 |
| Other Operating Expenses | €32 | €0 | €0 | €0 |
| Operating Expenses | €78 | €59 | €37 | €24 |
| Operating Income | -€19 | -€6 | -€21 | -€8 |
| % Margin | -10.9% | -4.6% | -85% | -32.5% |
| Other Income/Exp. Net | -€0 | -€2 | -€2 | -€1 |
| Pre-Tax Income | -€19 | -€8 | -€23 | -€8 |
| Tax Expense | €0 | €0 | €0 | €0 |
| Net Income | -€19 | -€8 | -€22 | -€9 |
| % Margin | -11% | -5.6% | -90.6% | -37.3% |
| EPS | -1.11 | -0.44 | -1.31 | -0.56 |
| % Growth | -152.3% | 66.4% | -133.9% | – |
| EPS Diluted | -1.1 | -0.44 | -1.31 | -0.56 |
| Weighted Avg Shares Out | 17 | 17 | 17 | 16 |
| Weighted Avg Shares Out Dil | 17 | 17 | 17 | 16 |
| Supplemental Information | – | – | – | – |
| Interest Income | €0 | €1 | €1 | €0 |
| Interest Expense | €2 | €2 | €1 | €0 |
| Depreciation & Amortization | €31 | €16 | €8 | €8 |
| EBITDA | €13 | €10 | -€14 | -€0 |
| % Margin | 7.2% | 7.4% | -58% | -0.1% |