Bonesupport Holding AB (publ)

BONEX.ST

BONEX.STBonesupport Holding AB (publ) SE flag

Stockholm Stock Exchange

302.00

SEK

-20.20

(-6.27%)

2.00EPS

151.00P/E

19.89BMarket 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

Bonesupport Holding AB (publ)

BONEX.ST

(Stockholm Stock Exchange)

Recent

price

302.00

P/E

ratio

151

div

yld

- -

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 03/27

Stock

S&P500

33.63

10.92

566.67

26.22

1,108.00

120.31

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

Similar Companies: Hogy Medical Co.,Ltd. (HGYMF)
West Pharmaceutical Services, Inc. (WST)
Ansell Limited (ANSLY)
Elegance Optical International Holdings Limited (0907.HK)
Qatari German Company for Medical Devices (Q.P.S.C.) (QGMD.QA)
Becton, Dickinson and Company (BDXB)
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.

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

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

Bonesupport Holding AB (publ)

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year