FIRE
STO:FIRE
Firefly
- Stock
Last Close
182.00
02/05 08:38
Market Cap
1.21B
Beta: 0.92
Volume Today
1.59K
Avg: 6.68K
PE Ratio
30.97
PFCF: 28.71
Dividend Yield
1.57%
Payout:48.51%
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | Dec '24 | Mar '25 | Jun '25 | Sep '25 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 39.58M - | 34.11M 13.82% | 42.28M 23.97% | 51.92M 22.79% | 51.01M 1.75% | 41.11M 19.40% | 48.20M 17.24% | 36.26M 24.78% | 44.37M 22.38% | 43.82M 1.25% | 50.76M 15.84% | 56.59M 11.48% | 56.51M 0.13% | 55.30M 2.14% | 49.91M 9.74% | 59.98M 20.17% | 68.05M 13.46% | 53.14M 21.92% | 62.74M 18.06% | 64.18M 2.30% | 79.85M 24.43% | 59.72M 25.21% | 47.44M 20.56% | 79.64M 67.88% | 77.66M 2.49% | 63.04M 18.83% | 72.43M 14.90% | 67.29M 7.10% | 97.47M 44.85% | 85.06M 12.73% | 80.42M 5.46% | 92.17M 14.61% | 106.96M 16.05% | 95.17M 11.03% | 117.01M 22.95% | 124.04M 6.01% | 141.72M 14.26% | 119.06M 15.99% | 116.42M 2.22% | 126.32M 8.51% | 135.26M 7.08% | 123.36M 8.80% | 94.57M 23.34% | 130.53M 38.03% | |
cost of revenue | 24.99M - | 22.09M 11.60% | 26.03M 17.81% | 32.78M 25.95% | 33.81M 3.15% | 27.43M 18.87% | 31.75M 15.76% | 24.89M 21.63% | 31.54M 26.73% | 28.45M 9.78% | 33.34M 17.16% | 35.15M 5.44% | 36.42M 3.62% | 36.12M 0.84% | 33.90M 6.13% | 38.51M 13.59% | 43.44M 12.81% | 37.49M 13.70% | 42.88M 14.38% | 39.26M 8.44% | 47.70M 21.51% | 38.79M 18.68% | 31.13M 19.75% | 47.63M 53.03% | 48.26M 1.32% | 40.95M 15.16% | 47.09M 14.99% | 41.75M 11.33% | 58.58M 40.32% | 55.22M 5.74% | 54.67M 0.99% | 61.20M 11.95% | 66.10M 8.00% | 63.71M 3.62% | 79.72M 25.13% | 70.47M 11.60% | 85.37M 21.15% | 69.84M 18.19% | 69.77M 0.10% | 71.89M 3.04% | 80.80M 12.40% | 71.08M 12.03% | 61.69M 13.21% | 75.57M 22.50% | |
gross profit | 14.59M - | 12.02M 17.62% | 16.26M 35.29% | 19.14M 17.72% | 17.20M 10.14% | 13.68M 20.43% | 16.45M 20.21% | 11.37M 30.87% | 12.83M 12.88% | 15.36M 19.71% | 17.42M 13.39% | 21.43M 23.03% | 20.09M 6.28% | 19.18M 4.51% | 16.01M 16.54% | 21.47M 34.12% | 24.61M 14.62% | 15.65M 36.42% | 19.86M 26.90% | 24.92M 25.47% | 32.15M 29.03% | 20.93M 34.90% | 16.31M 22.05% | 32.01M 96.21% | 29.40M 8.16% | 22.09M 24.85% | 25.34M 14.72% | 25.54M 0.77% | 38.89M 52.26% | 29.84M 23.25% | 25.75M 13.73% | 30.96M 20.26% | 40.86M 31.97% | 31.46M 23.00% | 37.29M 18.52% | 53.57M 43.65% | 56.35M 5.19% | 49.21M 12.66% | 46.64M 5.22% | 54.43M 16.70% | 54.46M 0.05% | 52.28M 4.01% | 32.88M 37.11% | 54.96M 67.17% | |
selling and marketing expenses | 8.59M - | 7.34M 14.48% | 8.61M 17.30% | 7.30M 15.25% | 8.63M 18.24% | 8.36M 3.16% | 10.46M 25.22% | 8.55M 18.27% | 10.23M 19.63% | 9.38M 8.29% | 11.28M 20.19% | 10.13M 10.14% | 11.39M 12.41% | 11.29M 0.86% | 11.32M 0.20% | 10.81M 4.47% | 13.24M 22.42% | 11.63M 12.14% | 14.64M 25.86% | 13.50M 7.75% | 16.38M 21.34% | 14.65M 10.60% | 12.78M 12.73% | 12.97M 1.48% | 15.06M 16.09% | 13.81M 8.27% | 14.72M 6.59% | 14.06M 4.51% | 18.91M 34.48% | 15.80M 16.43% | 18.63M 17.87% | 16.60M 10.86% | 16.95M 2.06% | 17.83M 5.20% | 21.99M 23.34% | 21.23M 3.45% | 25.55M - | 22.99M - | 26.14M 13.72% | 22.44M 14.15% | 26.29M 17.15% | ||||
general and administrative expenses | 2.32M - | 2.35M 1.08% | 2.01M 14.27% | 1.91M 5.22% | 2.51M 31.45% | 2.86M 14.04% | 2.75M 3.78% | 2.20M 20.02% | 4.37M 98.55% | 3.72M 14.78% | 3.97M 6.66% | 2.71M 31.67% | 2.80M 3.06% | 3.22M 15.19% | 3.31M 2.79% | 2.81M 15.25% | 4.03M 43.53% | 3.58M 11.07% | 4.28M 19.51% | 3.45M 19.43% | 4.29M 24.46% | 4.36M 1.58% | 3.79M 13.23% | 3.94M 4.07% | 5.08M 29.02% | 4.55M 10.55% | 5.17M 13.66% | 3.90M 24.46% | 5.34M 36.95% | 5.23M 2.08% | 5.21M 0.46% | 6.40M 22.86% | 3.68M 42.51% | 6.33M 71.98% | 7.08M 11.79% | 8.47M 19.79% | 8.76M - | 9.15M - | 9.88M 8.00% | 8.17M 17.36% | 6.83M 16.41% | ||||
selling general and administrative expenses | 10.91M - | 9.69M 11.17% | 10.63M 9.65% | 9.21M 13.35% | 11.14M 20.97% | 11.22M 0.71% | 13.22M 17.83% | 10.75M 18.64% | 14.60M 35.78% | 13.11M 10.23% | 15.25M 16.35% | 12.85M 15.75% | 14.19M 10.44% | 14.52M 2.30% | 14.63M 0.78% | 13.62M 6.91% | 17.27M 26.77% | 15.21M 11.89% | 18.92M 24.36% | 16.95M 10.39% | 20.68M 21.98% | 19.01M 8.07% | 16.57M 12.84% | 16.91M 2.07% | 20.14M 19.10% | 18.36M 8.84% | 19.89M 8.34% | 17.96M 9.69% | 24.25M 35.01% | 21.04M 13.26% | 23.84M 13.31% | 23.00M 3.49% | 20.63M 10.34% | 24.16M 17.11% | 29.06M 20.31% | 29.70M 2.21% | 36.44M 22.68% | 34.30M 5.86% | 35.07M 2.22% | 32.14M 8.35% | 36.03M 12.09% | 30.61M 15.03% | 33.12M 8.19% | 31.54M 4.76% | |
research and development expenses | |||||||||||||||||||||||||||||||||||||||||||||
other expenses | -1.10M - | -780K 29.35% | -338K 56.67% | -243K 28.11% | 183K 175.31% | 256K 39.89% | 243K 5.08% | -138K 156.79% | -361K 161.59% | 226K 162.60% | 211K 6.64% | 389K 84.36% | -826K 312.34% | -1.20M 44.79% | -1.09M 8.86% | -60K 94.50% | 9.54M 15,993.33% | -679K 107.12% | -762K 12.22% | -24K 96.85% | 7.63M 31,908.33% | -1.92M 125.20% | 1.77M 192.10% | 814K 54.06% | 5.49M 573.96% | -55K 101.00% | 703K 1,378.18% | -89K 112.66% | 2.24M 2,617.98% | -1.27M 156.80% | -930K 26.94% | -904K 2.80% | 13.51M 1,594.25% | -765K 105.66% | 1.89M - | -2.39M 226.90% | 3.54M 247.83% | 1.14M 67.82% | |||||||
cost and expenses | 39.88M - | 31.00M 22.27% | 36.31M 17.13% | 41.74M 14.95% | 50.51M 21.00% | 38.90M 22.98% | 45.21M 16.22% | 35.50M 21.48% | 44.90M 26.49% | 41.79M 6.94% | 48.80M 16.78% | 48.39M 0.84% | 49.79M 2.89% | 49.44M 0.70% | 47.44M 4.04% | 52.07M 9.75% | 68.06M 30.73% | 52.02M 23.57% | 61.03M 17.32% | 56.19M 7.94% | 76.01M 35.29% | 55.88M 26.49% | 49.47M 11.46% | 65.36M 32.13% | 71.62M 9.58% | 59.25M 17.27% | 67.68M 14.22% | 59.63M 11.90% | 85.08M 42.69% | 74.98M 11.87% | 77.58M 3.46% | 83.30M 7.38% | 100.23M 20.32% | 87.10M 13.11% | 106.22M 21.96% | 100.57M 5.32% | 121.81M 21.12% | 104.15M 14.50% | 104.84M 0.66% | 105.92M 1.03% | 114.44M 8.04% | 105.23M 8.04% | 95.95M 8.82% | 107.11M 11.64% | |
operating expenses | 14.89M - | 8.91M 40.17% | 10.29M 15.45% | 8.96M 12.86% | 16.70M 86.29% | 11.47M 31.30% | 13.46M 17.32% | 10.62M 21.13% | 13.37M 25.92% | 13.33M 0.25% | 15.46M 15.96% | 13.24M 14.38% | 13.36M 0.95% | 13.32M 0.32% | 13.54M 1.64% | 13.56M 0.14% | 24.62M 81.61% | 14.53M 40.98% | 18.16M 24.93% | 16.93M 6.76% | 28.31M 67.25% | 17.09M 39.65% | 18.34M 7.35% | 17.73M 3.35% | 23.36M 31.77% | 18.31M 21.63% | 20.59M 12.50% | 17.88M 13.21% | 26.50M 48.22% | 19.76M 25.40% | 22.91M 15.90% | 22.10M 3.52% | 34.13M 54.45% | 23.39M 31.47% | 26.51M 13.33% | 30.10M 13.55% | 36.44M 21.06% | 34.30M 5.86% | 35.07M 2.22% | 34.02M 2.97% | 33.63M 1.15% | 34.15M 1.53% | 34.26M 0.32% | 31.54M 7.92% | |
interest expense | -687K - | -107K 84.43% | 767K 816.82% | 214K 72.10% | 16.16M 7,452.34% | -349K 102.16% | 414K - | 1.12M - | 129K - | ||||||||||||||||||||||||||||||||||||
ebitda | 3.10M - | 3.11M 0.36% | 5.97M 92.18% | 10.17M 70.43% | 1.44M 85.82% | 2.21M 53.08% | 2.99M 35.22% | 754K 74.76% | 167K 77.85% | 2.03M 1,115.57% | 1.96M 3.45% | 8.20M 318.16% | 1.35M 83.57% | 5.86M 335.19% | 2.47M 57.85% | 7.92M 220.32% | 3.25M 58.91% | 1.12M 65.65% | 1.70M 52.55% | 7.99M 368.90% | 6.44M 19.37% | 3.84M 40.33% | -2.03M 152.73% | 14.28M 804.69% | 2.38M 83.30% | 3.79M 58.74% | 4.75M 25.46% | 7.67M 61.39% | 8.72M 13.76% | 10.08M 15.59% | 2.84M 71.82% | 8.86M 212.00% | 6.48M 26.87% | 8.07M 24.53% | 10.78M 33.57% | 23.47M 117.64% | 19.91M 15.17% | 17.02M 14.50% | 11.58M 31.99% | 20.41M 76.29% | 20.83M 2.06% | 18.13M 12.95% | -1.38M 107.61% | 22.93M 1,762.58% | |
operating income | 4.78M - | 3.11M 35.05% | 5.97M 92.18% | 10.17M 70.43% | 5.88M 42.25% | 2.21M 62.40% | 2.99M 35.22% | 754K 74.76% | -580K 176.92% | 2.03M 450% | 1.96M 3.45% | 8.20M 318.16% | 6.07M 25.90% | 5.86M 3.47% | 2.47M 57.85% | 7.92M 220.32% | 7.42M 6.22% | 1.12M 84.95% | 1.70M 52.55% | 7.99M 368.90% | 11.01M 37.85% | 3.84M 65.10% | -2.03M 152.73% | 14.28M 804.69% | 7.26M 49.15% | 3.79M 47.88% | 4.75M 25.46% | 7.67M 61.39% | 14.60M 90.50% | 9.87M 32.44% | 1.31M 86.75% | 8.87M 578.27% | 21.73M 145.10% | 8.07M 62.85% | 10.78M 33.56% | 23.46M 117.63% | 19.91M 15.16% | 14.91M 25.11% | 11.58M 22.35% | 20.41M 76.29% | 20.83M 2.06% | 18.13M 12.95% | -1.38M 107.61% | 23.42M 1,798.33% | |
depreciation and amortization | -1.69M - | -4.43M - | 747K - | -4.73M - | -4.17M - | -4.57M - | -4.88M - | -5.88M - | 214K 103.64% | 1.53M 616.82% | -1K 100.07% | -15.25M 1,524,500% | -1K 99.99% | 1K - | 2.11M - | ||||||||||||||||||||||||||||||
total other income expenses net | 71K - | 101K 42.25% | -162K 260.40% | 63K 138.89% | -339K 638.10% | 67K 119.76% | 343K 411.94% | 155K 54.81% | 1.08M 594.19% | -159K 114.78% | 199K 225.16% | -157K 178.89% | -5.32M 3,287.90% | 456K 108.57% | 56K 87.72% | -296K 628.57% | 5.16M 1,843.58% | 1.04M 79.81% | -86K 108.25% | 370K 530.23% | 1.15M 211.62% | 756K 34.43% | -847K 212.04% | -117K 86.19% | -1.22M 941.03% | 802K 165.85% | -279K 134.79% | 159K 156.99% | -6.57M 4,232.08% | 107K 101.63% | 2.30M 2,050.47% | 213K 90.74% | -16.16M 7,687.79% | 349K 102.16% | 894K 156.16% | -541K 160.51% | -4.39M 711.65% | 2.74M 162.35% | 1.27M 53.69% | 3K 99.76% | 1.60M 53,100% | -1.12M 170.30% | -1.03M 7.75% | -622K 39.90% | |
income before tax | 3.05M - | 3.21M 5.04% | 5.81M 81.07% | 10.24M 76.27% | 1.34M 86.95% | 2.28M 70.36% | 3.33M 46.31% | 909K 72.70% | -458K 150.39% | 1.87M 508.52% | 2.16M 15.39% | 8.04M 272.35% | 1.41M 82.52% | 6.32M 349.68% | 2.53M 60.00% | 7.62M 201.50% | 2.97M 60.98% | 2.16M 27.38% | 1.62M 25.06% | 8.36M 416.69% | 4.99M 40.28% | 4.60M 7.87% | -2.87M 162.48% | 14.17M 592.94% | 2.55M 81.99% | 4.59M 79.78% | 4.47M 2.55% | 7.83M 75.02% | 8.03M 2.67% | 9.97M 24.15% | 3.61M 63.83% | 9.08M 151.61% | 5.57M 38.69% | 8.42M 51.31% | 11.68M 38.64% | 22.92M 96.33% | 15.52M 32.32% | 17.65M 13.73% | 12.84M 27.21% | 20.41M 58.91% | 22.42M 9.86% | 17.01M 24.15% | -2.41M 114.19% | 22.80M 1,044.41% | |
income tax expense | 768K - | 684K 10.94% | 1.24M 80.56% | 2.26M 83.16% | 506K 77.63% | 485K 4.15% | 717K 47.84% | 184K 74.34% | 120K 34.78% | 395K 229.17% | 450K 13.92% | 1.76M 291.56% | 410K 76.73% | 1.37M 234.63% | 623K 54.59% | 1.62M 159.87% | 1.08M 33.35% | 430K 60.15% | 314K 26.98% | 1.70M 442.68% | 1.44M 15.26% | 970K 32.83% | -640K 165.98% | 3.01M 570.47% | 529K 82.43% | 915K 72.97% | 926K 1.20% | 1.52M 64.58% | 2.73M 79.07% | 1.85M 32.10% | 410K 77.87% | 2.24M 446.34% | 3.30M 47.37% | 1.71M 48.20% | 2.63M 53.51% | 3.84M 46.21% | 5.12M 33.48% | 4.49M 12.40% | 3.23M 28.01% | 4.22M 30.55% | 6.55M 55.33% | 3.61M 44.93% | -312K 108.65% | 4.33M 1,488.14% | |
net income | 2.29M - | 2.52M 10.42% | 4.57M 81.21% | 7.97M 74.41% | 830K 89.59% | 1.79M 115.78% | 2.61M 45.90% | 725K 72.25% | -578K 179.72% | 1.48M 355.36% | 1.71M 15.79% | 6.28M 267.29% | 995K 84.15% | 4.95M 397.09% | 1.90M 61.50% | 6M 215.13% | 1.89M 68.43% | 1.73M 8.71% | 1.30M 24.58% | 6.66M 410.43% | 3.55M 46.68% | 3.63M 2.28% | -2.23M 161.54% | 11.16M 599.37% | 2.02M 81.87% | 3.67M 81.56% | 3.54M 3.48% | 6.30M 77.74% | 5.30M 15.81% | 8.12M 53.08% | 3.20M 60.62% | 6.84M 113.85% | 2.27M 66.88% | 6.71M 196.34% | 9.05M 34.85% | 19.09M 110.86% | 10.39M 45.54% | 13.16M 26.60% | 9.61M 26.94% | 16.19M 68.44% | 15.87M 1.98% | 13.40M 15.58% | -2.10M 115.69% | 18.47M 978.54% | |
weighted average shs out | 6.38M - | 6.00M 5.98% | 6.02M 0.24% | 6.00M 0.34% | 6.00M 0% | 6.00M 0.10% | 5.94M 1.05% | 6.00M 1.06% | 6.04M 0.67% | 5.90M 2.28% | 6.10M 3.38% | 5.98M 2.06% | 5.98M 0% | 6.00M 0.39% | 6.00M 0% | 6M 0.02% | 6M 0% | 6.00M 0.02% | 5.93M 1.24% | 6.00M 1.17% | 6.00M 0% | 6.00M 0.08% | 6.04M 0.61% | 6.00M 0.66% | 6.00M 0% | 6.00M 0.06% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | |
weighted average shs out dil | 6.38M - | 6.00M 5.98% | 6.02M 0.24% | 6.00M 0.34% | 6.00M 0% | 6.00M 0.10% | 5.94M 1.05% | 6.00M 1.06% | 6.04M 0.67% | 5.90M 2.28% | 6.10M 3.38% | 5.98M 2.06% | 5.98M 0% | 6.00M 0.39% | 6.00M 0% | 6M 0.02% | 6M 0% | 6.00M 0.02% | 5.93M 1.24% | 6.00M 1.17% | 6.00M 0% | 6.00M 0.08% | 6.04M 0.61% | 6.00M 0.66% | 6.00M 0% | 6.00M 0.06% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | 6.00M 0% | |
eps | 0.36 - | 0.42 16.67% | 0.76 80.95% | 1.33 75.00% | 0.14 89.47% | 0.30 114.29% | 0.44 46.67% | 0.12 72.73% | -0.10 179.75% | 0.25 361.23% | 0.28 12.00% | 1.05 275% | 0.17 83.81% | 0.82 382.35% | 0.32 60.98% | 1 212.50% | 0.32 68% | 0.29 9.38% | 0.22 24.14% | 1.11 404.55% | 0.59 46.85% | 0.60 1.69% | -0.37 161.67% | 1.86 602.70% | 0.34 81.72% | 0.61 79.41% | 0.59 3.28% | 1.05 77.97% | 0.88 16.19% | 1.35 53.41% | 0.53 60.74% | 1.14 115.09% | 0.38 66.67% | 1.12 194.74% | 1.51 34.82% | 3.18 110.60% | 1.73 45.60% | 2.19 26.59% | 1.60 26.94% | 2.70 68.75% | 2.64 2.22% | 2.23 15.53% | -0.35 115.70% | 3.08 980.00% | |
epsdiluted | 0.36 - | 0.42 16.67% | 0.76 80.95% | 1.33 75.00% | 0.14 89.47% | 0.30 114.29% | 0.44 46.67% | 0.12 72.73% | -0.10 179.75% | 0.25 361.23% | 0.28 12.00% | 1.05 275% | 0.17 83.81% | 0.82 382.35% | 0.32 60.98% | 1 212.50% | 0.32 68% | 0.29 9.38% | 0.22 24.14% | 1.11 404.55% | 0.59 46.85% | 0.60 1.69% | -0.37 161.67% | 1.86 602.70% | 0.34 81.72% | 0.61 79.41% | 0.59 3.28% | 1.05 77.97% | 0.88 16.19% | 1.35 53.41% | 0.53 60.74% | 1.14 115.09% | 0.38 66.67% | 1.12 194.74% | 1.51 34.82% | 3.18 110.60% | 1.73 45.60% | 2.19 26.59% | 1.60 26.94% | 2.70 68.75% | 2.64 2.22% | 2.23 15.53% | -0.35 115.70% | 3.08 980.00% |
All numbers in SEK (except ratios and percentages)