Azelio
AZELIO.STAzelio AB (publ) Price (AZELIO.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
153,656,316
(35.6678)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Azelio AB (publ)Currency: SEK
| YEAR | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3,665,335.00
+0% |
2,920,586.00
-20% |
1,941,601.00
-34% |
1,670,000.00
-14% |
1,074,000.00
-36% |
1,162,000.00
+8% |
594,000.00
-49% |
||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | -79,322,346.00 | -63,686,667.00 | -58,634,200.00 | -123,097,000.00 | -123,511,000.00 | -134,616,000.00 | -47,223,000.00 | ||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
82,987,681.00
+0% |
66,607,253.00
-20% |
60,575,801.00
-9% |
124,767,000.00
+106% |
124,585,000.00
0% |
135,778,000.00
+9% |
47,817,000.00
-65% |
||||||||||||
| Gross Profit Ratio | (22.64%) | (22.81%) | (31.20%) | (74.71%) | (116.00%) | (116.85%) | (80.50%) | ||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| General and Administrative | 105,550,864.00 | 81,383,497.00 | 65,820,546.00 | 143,590,000.00 | 162,372,000.00 | 220,066,000.00 | 0.00 | ||||||||||||
| Selling, General & Admin... | 105,550,864.00 | 81,383,497.00 | 65,820,546.00 | 143,590,000.00 | 162,372,000.00 | 220,066,000.00 | 0.00 | ||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| Depreciation and Amortiz... | 13,488,187.00 | 15,193,785.00 | 15,546,330.00 | 36,395,000.00 | 21,054,000.00 | 112,332,000.00 | 173,328,000.00 | ||||||||||||
| Other Expenses | 75,797,497.00 | 80,868,283.00 | 86,714,131.00 | 142,049,000.00 | 153,755,000.00 | 279,020,000.00 | 539,174,000.00 | ||||||||||||
| Total Operating Expenses | 181,348,361.00 | 162,251,780.00 | 152,534,677.00 | 285,639,000.00 | 316,127,000.00 | 499,086,000.00 | 539,174,000.00 | ||||||||||||
| Cost and Exponses | 102,026,015.00 | 98,565,113.00 | 93,900,477.00 | 162,542,000.00 | 192,616,000.00 | 364,470,000.00 | 491,951,000.00 | ||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-98,360,680.00
+0% |
-95,644,527.00
-3% |
-91,958,874.00
-4% |
-160,872,000.00
+75% |
-191,542,000.00
+19% |
-364,175,000.00
+90% |
-491,357,000.00
+35% |
||||||||||||
| Operating Income Ratio | (-26.84%) | (-32.75%) | (-47.36%) | (-96.33%) | (-178.34%) | (-313.40%) | (-827.20%) | ||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 271,317.00 | 462,429.00 | 402,766.00 | 434,000.00 | 750,000.00 | 0.00 | 4,000.00 | ||||||||||||
| Interest Expenses | 488,715.00 | 2,298,798.00 | 289,157.00 | 821,000.00 | 1,382,000.00 | 1,697,000.00 | 3,551,000.00 | ||||||||||||
| Total Other Income/Exp... | -9,379,349.00 | -1,798,754.00 | 113,608.00 | -25,000.00 | -1,030,000.00 | -1,697,000.00 | -5,442,000.00 | ||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -84,601,176.00 | -79,988,312.00 | -76,009,779.00 | -124,477,000.00 | -170,488,000.00 | -251,843,000.00 | -318,029,000.00 | ||||||||||||
| EBITDA ratio | (-23.08%) | (-27.39%) | (-39.15%) | (-74.54%) | (-158.74%) | (-216.73%) | (-535.40%) | ||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -107,740,029.00 | -97,443,281.00 | -91,845,266.00 | -160,897,000.00 | -192,572,000.00 | -365,872,000.00 | -496,799,000.00 | ||||||||||||
| Income Before Tax Ratio | (-29.39%) | (-33.36%) | (-47.30%) | (-96.35%) | (-179.30%) | (-314.86%) | (-836.36%) | ||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 271,317.00 | 462,430.00 | 402,767.00 | 14,166,000.00 | 1,382,000.00 | 1,697,000.00 | 2,000.00 | ||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -107,740,029.00
+0% |
-97,443,281.00
-10% |
-91,845,266.00
-6% |
-175,063,000.00
+91% |
-193,954,000.00
+11% |
-367,569,000.00
+90% |
-496,801,000.00
+35% |
||||||||||||
| Net Income Ratio | (-29.39%) | (-33.36%) | (-47.30%) | (-104.83%) | (-180.59%) | (-316.32%) | (-836.37%) | ||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -1.19 | -0.38 | -1.75 | -2.74 | -1.36 | -3.25 | -3.23 | ||||||||||||
| Diluted EPS | -1.19 | -0.38 | -1.75 | -2.74 | -1.36 | -3.25 | -3.23 | ||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 90,768,218.00 | 255,351,425.00 | 52,499,225.00 | 63,999,953.00 | 143,032,216.00 | 113,259,254.00 | 153,656,316.00 | ||||||||||||
| Diluted Share Outstanding | 90,768,218.00 | 255,351,425.00 | 52,499,225.00 | 63,999,953.00 | 143,032,216.00 | 113,259,254.00 | 153,656,316.00 | ||||||||||||