Bonesupport Holding AB (publ)

BONEX.ST

BONEX.STBonesupport Holding AB (publ) SE flag

Stockholm Stock Exchange

329.80

SEK

+6.40

(+1.98%)

2.01EPS

164.08P/E

21.72BMarket Cap

Apr 24Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

SE0009858152

Return %

Stock

S&P500

52.54

9.60

603.20

27.19

1,405.94

135.00

Use logarithmic scale

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	0.89	1.34	2.26	3.25	1.9	3	3.06	3.33	5.1	9.1	12.41
Basic EPS, GAAP	-1.1	-1.29	-2.38	-3.24	-3.46	-3.1	-1.72	-1.34	-1.06	3.77	1.38
Free Cash Flow per Basic Share	-1.02	-1.44	-1.8	-2.82	-3.42	-3.24	-1.74	-1.36	-0.78	-0.37	-0.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-10.63	-11.76	-13.73	-18.53	-17.84	-20.64	-19.69	-20.37	-20.22	-15.83	-13.78
Tangible Book Value per Share	-1.05	0.33	0.65	11.19	5.36	2.25	6.6	4.02	4.04	8.21	9.87
Basic Weighted Avg Shares	46	46	46	40	51	52	59	64	64	65	66
Sales/Revenue/Turnover	41	62	105	129	97	155	181	213	329	591	814
Operating Margin (%)	-105.15	-87.96	-85.84	-75.4	-181.65	-101.45	-53.19	-39.73	-20.56	3.83	12.64
Depreciation Expense	1	1	1	1	2	8	8	8	9	10	11
Net Income, GAAP	-51	-60	-110	-129	-176	-161	-101	-86	-68	245	91
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.81
Profit Margin (%)	-124.67	-96.44	-105.35	-99.67	-182.57	-103.6	-56.07	-40.18	-20.73	41.45	11.12
Working Capital	13	14	114	442	269	107	381	247	249	273	404
LT Debt	63	- -	85	- -	- -	6	6	16	12	13	9
Total Equity	-44	20	34	451	279	124	399	266	269	545	662
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.74
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.43
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	- -	45.83%	79.76%
Net Income, GAAP	- -	-108.23%	-459.44%
Free Cash Flow	- -	-30.33%	-51.62%
Total Cash Common Dividend	- -	- -	- -
Total Equity	- -	47.21%	102.72%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Emil Billbäck
Full Time Employees: 131
Sector: Healthcare
Industry: Medical - Instruments & Supplies
Address: Scheelevägen 19 Lund Sweden 223 70
IPO Date: Jun 21, 2017
Website: bonesupport.com
Similar Companies: SmileDirectClub, Inc. (SDCCQ)
Poly Medicure Limited (POLYMED.BO)
G Medical Innovations Holdings Ltd (GMVDW)
Nipro Corporation (NPRRF)
Becton, Dickinson and Company (BDXB)
Elegance Optical International Holdings Limited (EEOIF)
Business: Bonesupport Holding AB (publ), an orthobiologics company, develops and commercializes injectable bioceramic bone graft substitutes for the treatment of bone voids in Europe, North America, and internationally. The company provides CERAMENT Bone Void Filler, an injectable, moldable, and drillable synthetic bone void filler that includes hydroxyapatite, calcium sulfate, and the radio-contrast agent iohexol; CERAMENT G, a gentamicin injectable ceramic bone graft substitute; and CERAMENT V, a vancomycin injectable synthetic bone void filler. It also develops preclinical product candidates to promote bone regrowth focusing on trauma, revision arthroplasty, chronic osteomyelitis, revision artroplasty, and oncology, as well as bone and foot infections due to diabetes. The company was founded in 1999 and is headquartered in Lund, Sweden.

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	- -	- -	- -
2023	- -	- -	- -	- -	- -
2024	- -	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	66	75	85	103	329
2023	120	140	158	173	591
2024	184	220	238	- -	- -

	Mar'24	Jun'24	Sep'24
ST Debt	6	6	6
LT Borrowings	- -	- -	- -
LT Finance Leases	10	9	9
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	66	66	66
Market Capitalization	14,858	17,197	20,028

	Mar'24	Jun'24	Sep'24
Total Current Assets	453	478	512
Accounts Receivable, Net	127	188	178
Cash, Cash Equivalents & STI	187	115	153
Inventories	103	128	134
Total Current Liabilities	144	114	108
Payables & Accruals	- -	- -	- -
ST Debt	6	6	6
Deferred Revenue	- -	- -	- -

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	0.89	1.34	2.26	3.25	1.9	3	3.06	3.33	5.1	9.1	12.41
Basic EPS, GAAP	-1.1	-1.29	-2.38	-3.24	-3.46	-3.1	-1.72	-1.34	-1.06	3.77	1.38
Free Cash Flow per Basic Share	-1.02	-1.44	-1.8	-2.82	-3.42	-3.24	-1.74	-1.36	-0.78	-0.37	-0.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-10.63	-11.76	-13.73	-18.53	-17.84	-20.64	-19.69	-20.37	-20.22	-15.83	-13.78
Tangible Book Value per Share	-1.05	0.33	0.65	11.19	5.36	2.25	6.6	4.02	4.04	8.21	9.87
Basic Weighted Avg Shares	46	46	46	40	51	52	59	64	64	65	66
Sales/Revenue/Turnover	41	62	105	129	97	155	181	213	329	591	814
Operating Margin (%)	-105.15	-87.96	-85.84	-75.4	-181.65	-101.45	-53.19	-39.73	-20.56	3.83	12.64
Depreciation Expense	1	1	1	1	2	8	8	8	9	10	11
Net Income, GAAP	-51	-60	-110	-129	-176	-161	-101	-86	-68	245	91
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.81
Profit Margin (%)	-124.67	-96.44	-105.35	-99.67	-182.57	-103.6	-56.07	-40.18	-20.73	41.45	11.12
Working Capital	13	14	114	442	269	107	381	247	249	273	404
LT Debt	63	- -	85	- -	- -	6	6	16	12	13	9
Total Equity	-44	20	34	451	279	124	399	266	269	545	662
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.74
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.43
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	-0.25	-0.25	-0.23	- -	-1.06
2023	- -	0.08	3.52	- -	3.77
2024	0.33	0.42	0.46	- -	- -

Bonesupport Holding AB (publ)

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Capital Structure

Working Capital

Quarterly Earnings Per Share

Year