Beyond Frames Entertainment AB (publ)
8WP.F · FSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €175,834 | €136,932 | €24,817 | €23,742 |
| % Growth | 28.4% | 451.8% | 4.5% | – |
| Cost of Goods Sold | €117,302 | €84,579 | €8,427 | €7,887 |
| Gross Profit | €58,532 | €52,353 | €16,390 | €15,855 |
| % Margin | 33.3% | 38.2% | 66% | 66.8% |
| R&D Expenses | €0 | €0 | €6,303 | €7,314 |
| G&A Expenses | €0 | €0 | €14,150 | €8,649 |
| SG&A Expenses | €46,010 | €58,585 | €14,150 | €8,649 |
| Sales & Mktg Exp. | €0 | €0 | €0 | €0 |
| Other Operating Expenses | €31,690 | €8 | €0 | €0 |
| Operating Expenses | €77,700 | €58,593 | €37,492 | €23,563 |
| Operating Income | -€19,168 | -€6,240 | -€21,102 | -€7,708 |
| % Margin | -10.9% | -4.6% | -85% | -32.5% |
| Other Income/Exp. Net | -€218 | -€1,506 | -€1,594 | -€712 |
| Pre-Tax Income | -€19,386 | -€7,746 | -€22,696 | -€8,420 |
| Tax Expense | €0 | €42 | €6 | €246 |
| Net Income | -€19,264 | -€7,635 | -€22,476 | -€8,863 |
| % 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 | 17,424 | 17,160 | 17,160 | 15,760 |
| Weighted Avg Shares Out Dil | 17,424 | 17,160 | 17,160 | 15,760 |
| Supplemental Information | – | – | – | – |
| Interest Income | €387 | €1,052 | €672 | €61 |
| Interest Expense | €2,189 | €2,084 | €714 | €456 |
| Depreciation & Amortization | €31,268 | €16,399 | €7,588 | €7,941 |
| EBITDA | €12,582 | €10,160 | -€14,393 | -€23 |
| % Margin | 7.2% | 7.4% | -58% | -0.1% |