Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Net Sales
497.06
477.93
384.43
300.23
264.47
259.90
233.25
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
497.06
477.93
384.43
300.23
264.47
259.90
233.25
Raw Material Cost
294.54
301.08
251.77
188.96
166.47
167.70
152.37
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
156.35
131.24
110.31
92.53
80.85
75.35
68.13
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
0.29
0.19
0.09
0.00
0.00
0.00
0.00
Selling and Distribution Expenses
135.31
117.55
93.85
79.87
71.98
71.38
59.63
Other Expenses
-15.66
-13.14
-11.04
-9.25
-8.09
-7.54
-6.81
Total Expenditure (Excl Depreciation)
429.85
418.63
345.62
268.84
238.45
239.08
212.00
Operating Profit (PBDIT) excl Other Income
67.2
59.3
38.8
31.400000000000002
26
20.8
21.200000000000003
Other Income
6.40
-0.58
5.70
-2.42
-7.59
-3.69
-1.81
Operating Profit (PBDIT)
78.68
62.85
48.11
30.70
20.16
19.09
22.45
Interest
0.29
0.19
0.09
0.00
0.00
0.00
0.00
Exceptional Items
0.00
0.00
0.00
-4.06
0.01
0.00
0.00
Gross Profit (PBDT)
202.52
176.85
132.67
111.27
98.00
92.20
80.88
Depreciation
5.07
4.12
3.60
1.73
1.73
1.96
3.01
Profit Before Tax
73.32
58.54
44.43
24.92
18.45
17.13
19.44
Tax
18.49
13.30
9.59
6.09
3.87
3.89
4.69
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
54.83
45.24
34.84
18.82
14.57
13.24
14.74
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
54.83
45.24
34.84
18.82
14.57
13.24
14.74
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
54.83
45.24
34.84
18.82
14.57
13.24
14.74
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.05
0.05
0.5
0.5
0.5
0.5
0.5
Reserves
175.33
147.77
119.46
70.37
64.15
49.57
47.74
Earnings per share (EPS)
9.14
7.54
5.81
3.14
2.43
2.21
2.46
Diluted Earnings per share
9.14
7.54
5.81
3.14
2.43
2.21
2.46
Operating Profit Margin (Excl OI)
13.52%
12.41%
10.1%
10.46%
9.84%
8.01%
9.11%
Gross Profit Margin
15.77%
13.11%
12.49%
8.87%
7.63%
7.34%
9.63%
PAT Margin
11.03%
9.47%
9.06%
6.27%
5.51%
5.09%
6.32%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 4.02% vs 24.32% in Dec 2023
Consolidate Net Profit
YoY Growth in year ended Dec 2024 is 21.24% vs 29.89% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 14.04% vs 49.53% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 50.00% vs 100.00% in Dec 2023
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2024 has improved from Dec 2023
Compare Annual Results Of Firefly AB With
Figures in Million
Consolidate Annual Results
Change(SEK)
Change(%)
Net Sales
497.06
576.30
-79.24
-13.75%
Other Operating Income
0.00
0.00
0.00
Total Operating income
497.06
576.30
-79.24
-13.75%
Raw Material Cost
294.54
347.20
-52.66
-15.17%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
156.35
190.80
-34.45
-18.06%
Power Cost
0
0
0.00
Manufacturing Expenses
0.29
7.30
-7.01
-96.03%
Selling and Distribution Expenses
135.31
231.30
-95.99
-41.50%
Other Expenses
-15.66
-16.45
0.79
4.80%
Total Expenditure (Excl Depreciation)
429.85
612.10
-182.25
-29.77%
Operating Profit (PBDIT) excl Other Income
67.21
-35.80
103.01
287.74%
Other Income
6.40
16.20
-9.80
-60.49%
Operating Profit (PBDIT)
78.68
15.10
63.58
421.06%
Interest
0.29
7.30
-7.01
-96.03%
Exceptional Items
0.00
-10.30
10.30
100.00%
Gross Profit (PBDT)
202.52
229.10
-26.58
-11.60%
Depreciation
5.07
34.70
-29.63
-85.39%
Profit Before Tax
73.32
-37.20
110.52
297.10%
Tax
18.49
2.70
15.79
584.81%
Provisions and contingencies
0
0
0.00
Profit After Tax
54.83
-46.40
101.23
218.17%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
54.83
-46.40
101.23
218.17%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
-6.40
6.40
100.00%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
54.83
-52.80
107.63
203.84%
Equity Capital
0
0
0.00
Face Value
0.05
5.00
0.00
Reserves
175.33
673.50
-498.17
-73.97%
Earnings per share (EPS)
9.14
-3.97
13.11
330.23%
Diluted Earnings per share
9.14
-3.97
13.11
330.23%
Operating Profit Margin (Excl OI)
13.52%
-6.21%
0.00
19.73%
Gross Profit Margin
15.77%
-0.43%
0.00
16.20%
PAT Margin
11.03%
-8.05%
0.00
19.08%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 49.71 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 4.02% vs 24.32% in Dec 2023
Annual - Consolidate Net Profit
Consolidate Net Profit 5.48 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 21.24% vs 29.89% in Dec 2023
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 7.23 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 14.04% vs 49.53% in Dec 2023
Annual - Interest
Interest 0.03 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 50.00% vs 100.00% in Dec 2023
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 13.52%
in Dec 2024Figures in %
YoY Growth in year ended Dec 2024 has improved from Dec 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
