STO : BIOS.ST

Bioservo Technologies AB (publ) — Financials

$0.016 SEK

$0.0 (-5.88%)

Volume
6.93M
Average Volume
2.3M
Market Capitalization
$1.41M
P/E Ratio
-0.01
Dividend Yield
0.00%
Price Target
Year High
$2.39
Year Low
$0.01
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$3.28
BIOS.ST Financial Statements
date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
revenue 9.64M 7.1M 11.66M 9.27M 6.71M 4.67M 3.76M 3.6M
costOfRevenue 7.64M 5.16M 6.58M 4.15M 786.5K -2.02M -1.06M -254K
grossProfit 2M 1.94M 5.08M 5.12M 5.92M 6.69M 4.82M 3.85M
researchAndDevelopmentExpenses 2.18M 3.68M 3.6M 3.6M - - - -
generalAndAdministrativeExpenses - - 10.83M 17.45M 11.42M 9.24M 7.53M 6.71M
sellingAndMarketingExpenses - - - - - - - -
sellingGeneralAndAdministrativeExpenses 54.16M 36.16M 10.83M 17.45M 11.42M 9.24M 7.53M 6.71M
otherExpenses - - 20.58M 10.92M 16.52M 15.82M 9.64M 6.23M
operatingExpenses 52.42M 36.99M 31.41M 28.36M 27.95M 25.07M 17.17M 12.94M
costAndExpenses 60.07M 42.14M 37.99M 32.51M 28.73M 23.05M 16.1M 12.68M
netInterestIncome 73000 5000 3000 - -6735 -927.47K -210K -81000
interestIncome 83000 16000 3000 5000 - - - -
interestExpense 10000 11000 - 5000 6735 927.47K 210K 81000
depreciationAndAmortization 2.99M 4.14M 4.04M 3.86M 3.13M 2.11M 1M 1.14M
ebitda -47.5M -30.52M -22.28M -19.38M -18.9M -16.27M -11.34M -7.94M
ebit -50.49M -34.66M -26.33M -23.24M -22.18M -18.38M -12.35M -9.08M
nonOperatingIncomeExcludingInterest 66000 -16000 - - 265 - 425 -33
operatingIncome -50.57M -34.68M -26.33M -23.24M -22.03M -18.38M -12.35M -9.08M
totalOtherIncomeExpensesNet -76000 5000 4.67M -5000 -7165 -927.47K -210.28K -81447
incomeBeforeTax -50.5M -34.67M -26.32M -23.25M -22.19M -19.31M -12.56M -9.17M
incomeTaxExpense 232K - -3000 5000 5.7M 927.47K 210K -2M
netIncomeFromContinuingOperations -50.5M -34.67M -26.32M -23.25M -27.89M -20.23M -12.77M -7.17M
netIncomeFromDiscontinuedOperations - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - -
netIncome -50.5M -34.67M -26.32M -23.25M -27.89M -20.23M -12.77M -7.17M
netIncomeDeductions - - - - - - - -
bottomLineNetIncome -50.5M -34.67M -26.32M -23.25M -27.89M -20.23M -12.77M -7.17M
eps -2.56 -2.09 -1.81 -2.34 -2.62 -2.12 -1.2 -0.67
date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
cashAndCashEquivalents 25.01M 51.52M 52.56M 56.94M 25.56M 46.86M 16.56M 2.83M
shortTermInvestments - - - - - - - -
cashAndShortTermInvestments 25.01M 51.52M 52.56M 56.94M 25.56M 46.86M 16.56M 2.83M
netReceivables 5.52M 8.11M 635K 3.33M 2.9M 2.06M 1.51M -
accountsReceivables - - - - - - - -
otherReceivables 5.52M 8.11M 635K 3.33M 2.9M 2.06M 1.51M -
inventory 12.71M 5.85M 3.12M 5.27M 2.52M 1.15M 640K 434K
prepaids - - - - -121 - 281 -
otherCurrentAssets 3.2M 1000 3.93M 2.48M 3.26M 1.88M 3.02M 1.36M
totalCurrentAssets 46.44M 65.48M 60.24M 68M 34.23M 51.96M 21.73M 4.62M
propertyPlantEquipmentNet 186K 205K 355K 504K 621.38K 199.53K - -
goodwill - - - - - - - -
intangibleAssets 5.92M 7.84M 10.02M 12.71M 15.39M 14.45M 1.51M -
goodwillAndIntangibleAssets 5.92M 7.84M 10.02M 12.71M 15.39M 14.45M 10.64M 7.34M
longTermInvestments - - - - - - - -
taxAssets - - - - - 5.7M - -
otherNonCurrentAssets - - - 40000 - - 5.7M 5.7M
totalNonCurrentAssets 6.1M 8.04M 10.37M 13.26M 16.01M 20.35M 16.34M 13.04M
otherAssets - - - - - - - -
totalAssets 52.54M 73.52M 70.62M 81.26M 50.25M 72.31M 38.07M 17.66M
totalPayables 6.31M 5.61M 2.55M 1.84M 2.22M 1.91M 925K 916K
accountPayables 6.31M 5.61M 2.55M 1.84M 2.22M 1.91M 925K 916K
otherPayables - - - - - - - -
accruedExpenses - - - - - - - -
shortTermDebt - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - -
taxPayables - - - - - - - -
deferredRevenue - - - - - - - -
otherCurrentLiabilities 7.83M 4.95M 5.44M 4.16M 7.88M 2.63M 2.81M 1.29M
totalCurrentLiabilities 14.14M 10.56M 7.99M 6M 10.1M 4.54M 3.73M 2.21M
longTermDebt - - - - - - 4.1M 4.27M
capitalLeaseObligationsNonCurrent - - - - - - - -
deferredRevenueNonCurrent - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - -
otherNonCurrentLiabilities - - - - - - - -
totalNonCurrentLiabilities 938K 193K 315K - 2.22M 1.91M 4.1M 4.27M
otherLiabilities - - - - -2.22M -1.91M - -
capitalLeaseObligations - - - - - - - -
totalLiabilities 15.07M 10.76M 8.3M 6M 10.1M 4.54M 7.83M 6.48M
treasuryStock - - - - - - - -
preferredStock - - - - - - - -
commonStock 5.69M 3.79M 3.16M 2.86M 1.79M 1.79M 1.25M 756K
retainedEarnings -223.45M -174.69M -135.93M -111.39M -91.48M -62.33M -35.6M -23.04M
additionalPaidInCapital - - - - - - - -
date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
netIncome -50.57M -34.68M -26.33M -23.24M -22.18M -18.38M -12.35M -9.08M
depreciationAndAmortization 2.99M 4.14M 4.04M 3.86M 3.29M 2.11M 1M 1.14M
deferredIncomeTax - - - - - - - -
stockBasedCompensation - - - - - - - -
changeInWorkingCapital -3.89M -3.71M 5.38M -6.52M 1.98M 931.47K -1.85M -1.92M
accountsReceivables -603K -3.55M 1.24M 344K - - - -
inventory -6.86M -2.74M 2.15M -2.75M -1.36M -511.52K -206K -164K
accountsPayables 603K 3.55M -1.24M -344K - - - -
otherWorkingCapital 2.97M -974K 3.23M -3.76M 3.34M 1.44M -1.64M -1.76M
otherNonCashItems 875K -116K 318K -5000 -6735 -961.3K -210K -81000
netCashProvidedByOperatingActivities -50.59M -34.36M -16.59M -25.9M -16.93M -16.3M -13.4M -9.94M
investmentsInPropertyPlantAndEquipment -1.05M -1.81M -1.2M -1.05M -4.65M -6.12M -4.32M -3.42M
acquisitionsNet - - - - - - - -
purchasesOfInvestments - - - -40000 - - - -
salesMaturitiesOfInvestments - - 40000 - - - - -
otherInvestingActivities - - - - - - - -
netCashProvidedByInvestingActivities -1.05M -1.81M -1.16M -1.09M -4.65M -6.12M -4.32M -3.42M
netDebtIssuance - - - - - - - -
longTermNetDebtIssuance - - - - - - - -
shortTermNetDebtIssuance - - - - - - - -
netStockIssuance - - - - - - - -
netCommonStockIssuance - - - - - - - -
commonStockIssuance 27.71M 37.05M 14.25M 64.34M - 64.26M 31.12M 9.63M
commonStockRepurchased - - - - - - - -
netPreferredStockIssuance - - - - - - - -
netDividendsPaid - - - - - - - -
commonDividendsPaid - - - - - - - -
preferredDividendsPaid - - - - - - - -
otherFinancingActivities 25.14M 35.13M 13.37M 58.36M 271.44K 52.73M 31.44M 12.46M
netCashProvidedByFinancingActivities 25.14M 35.13M 13.37M 58.36M 271K 52.73M 31.44M 12.46M
date 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30 2021-03-31
revenue 4.16M 1.2M 4.62M 1.26M 1.88M 3.56M 2.94M 2.34M 956K 1.5M
costOfRevenue 3.58M 1.28M 2.94M 2.48M 1.09M 2.45M 1.63M 2.26M 359K 1.08M
grossProfit 576K -76000 1.69M -1.22M 795K 1.11M 1.31M 82000 597K 420K
researchAndDevelopmentExpenses - - - 2.18M - - - - - -
generalAndAdministrativeExpenses - - - - 5.38M 6.26M 6.56M 2.54M 2.83M 3.07M
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses - 11.4M 10.78M 14.98M 5.38M 6.26M 6.56M 2.54M 2.83M 3.07M
otherExpenses - - 11.08M - 6.12M 6.63M 6.87M 3.83M 8.66M 6.34M
operatingExpenses 10.34M 11.82M 11.08M 16M 11.51M 12.9M 13.43M 6.38M 11.49M 9.41M
costAndExpenses 13.92M 13.1M 14.02M 18.48M 12.6M 15.34M 15.06M 8.63M 11.85M 10.49M
netInterestIncome - -3000 8000 81000 - - -1000 -7000 - -
interestIncome - 16000 13000 82000 9000 - - - - -
interestExpense - 19000 5000 1000 9000 - 1000 7000 - -
depreciationAndAmortization 446K 498K 457K 479K 777K 665K 1.12M 1.1M 1.05M 1.03M
ebitda -9.31M -11.4M -8.92M -13.96M -9.93M -11.12M -11M -5.2M -9.84M -7.96M
ebit -9.76M -11.9M -9.38M -18.64M -10.71M -11.78M -12.12M -6.29M -10.89M -8.99M
nonOperatingIncomeExcludingInterest - - -15000 1.42M -1000 - - - - -
operatingIncome -9.76M -11.9M -9.38M -14.44M -10.71M -11.78M -12.12M -6.29M -10.89M -8.99M
totalOtherIncomeExpensesNet - -19000 10000 1.35M -8000 -1000 - -7000 - -
incomeBeforeTax -9.76M -11.92M -9.38M -15.86M -10.72M -11.78M -12.12M -6.3M -10.89M -8.99M
incomeTaxExpense - - 5000 11000 9000 - 1000 7000 - -1000
netIncomeFromContinuingOperations -9.76M -11.92M -9.39M -15.88M -10.73M -11.78M -12.12M -6.31M -10.89M -8.99M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -9.76M -11.92M -9.39M -15.88M -10.73M -11.78M -12.12M -6.31M -10.89M -8.99M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -9.76M -11.92M -9.39M -15.88M -10.73M -11.78M -12.12M -6.31M -10.89M -8.99M
eps -0.34 -0.42 -0.33 -0.72 -0.57 -0.62 -0.64 -0.4 -0.69 -0.57
date 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30 2021-03-31
cashAndCashEquivalents 18.88M 40.41M 12.05M 25.01M 12.73M 28.55M 38.64M 61.26M 34.46M 44.67M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 18.88M 40.41M 12.05M 25.01M 12.73M 28.55M 38.64M 61.26M 34.46M 44.67M
netReceivables - 1.13M 3.96M 5.52M 2.39M 2.46M 2.77M 1.41M 442K 696K
accountsReceivables - - - - - - - - - -
otherReceivables - 1.13M 3.96M 5.52M 2.39M 2.46M 2.77M 1.41M 442K -
inventory 18.5M 18.21M 15.69M 12.71M 12.43M 8.9M 6.91M 4.25M 5.5M 3.65M
prepaids - - - - 4.6M - - - - -
otherCurrentAssets - 4.12M 4.09M 3.2M 1000 3.68M 2.48M 4.77M 2.51M 1.85M
totalCurrentAssets 44.29M 63.87M 35.79M 46.44M 32.16M 43.6M 50.8M 71.69M 42.91M 50.17M
propertyPlantEquipmentNet 126K 151K 149K 186K 224K 263K 167K 242K 280K 317K
goodwill - - - - - - - - - -
intangibleAssets - 5.43M 5.67M 5.92M 6.32M 2.46M 2.77M 1.41M 442K 9.26M
goodwillAndIntangibleAssets 5.32M 5.43M 5.67M 5.92M 6.32M 6.85M 7.28M 7.65M 8.43M 9.26M
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - -5.58M -5.82M - -6.54M - - - - -
totalNonCurrentAssets 5.45M 5.58M 5.82M 6.1M 6.54M 7.12M 7.45M 7.89M 8.71M 9.58M
otherAssets - - - - 1000 - - - - -
totalAssets 49.74M 69.44M 41.61M 52.54M 38.7M 50.72M 58.24M 79.58M 51.62M 59.74M
totalPayables 4.6M 6.3M 5.78M 6.31M 4.45M 3.09M 2.37M 1.05M 2.58M 2.63M
accountPayables 4.6M 6.3M 5.78M 6.31M 4.45M 3.09M 2.37M 1.05M 2.58M 2.63M
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 5.57M 13.85M 6.77M 7.83M 5.78M 6M 5.01M 6.98M 5.52M 3.44M
totalCurrentLiabilities 10.18M 20.15M 12.55M 14.14M 10.22M 9.09M 7.38M 8.03M 8.1M 6.07M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - -33.68M 269K 219K 179K 377K 353K
totalNonCurrentLiabilities 1.03M 1M 1.01M 938K -33.68M 269K 219K 179K 377K 353K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 11.21M 21.16M 13.56M 15.07M -23.45M 9.36M 7.6M 8.21M 8.47M 6.42M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock - 48.29M 28.05M 5.69M 27.46M - - - - -
retainedEarnings - - - -223.45M - - - - - -
additionalPaidInCapital - - - - - - - - - -
date 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30 2021-03-31
netIncome -9.76M -11.9M -9.39M -15.96M -10.71M -11.78M -12.12M -6.3M -10.89M -8.99M
depreciationAndAmortization 446K 498K 457K 479K 777K 665K 1.12M 1.1M 1.05M 1.03M
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -5.92M 1.88M -3.9M 1.92M -5.74M 1.31M -1.38M -2.04M -929K 262K
accountsReceivables - 2.8M 666K -1.73M -842K - - - - -
inventory -292K -2.52M -2.98M -278K -3.53M -2M -1.06M 1.25M -1.85M -532K
accountsPayables - -2.8M -666K 1.73M 842K - - - - -
otherWorkingCapital -5.63M 4.4M -919K 2.2M -2.21M 3.31M -321K -3.28M 922K 794K
otherNonCashItems 26000 -20000 76000 128K 671K 50000 26000 -198K 23000 38000
netCashProvidedByOperatingActivities -15.21M -9.54M -12.76M -13.43M -15M -9.76M -12.35M -7.44M -10.75M -7.66M
investmentsInPropertyPlantAndEquipment -320K -260K -169K -40000 -202K -334K -527K -279K -179K -238K
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities -320K -260K -169K -40000 -202K -334K -527K -279K -179K -238K
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - 36.97M - 27.68M 35000 - - 36.34M 715K -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -6M 38.15M -29000 25.75M -616K - - 34.53M 715K -
netCashProvidedByFinancingActivities -6M 38.15M -29000 25.75M -616K - - 34.53M 715K -