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 |
3.67M
+0% |
2.92M
-20% |
1.94M
-34% |
1.67M
-14% |
1.07M
-36% |
1.16M
+8% |
594.00k
-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 |
82.99M
+0% |
66.61M
-20% |
60.58M
-9% |
124.77M
+106% |
124.59M
0% |
135.78M
+9% |
47.82M
-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 | 105.55M | 81.38M | 65.82M | 143.59M | 162.37M | 220.07M | 0.00 | ||||||||||||
| Selling, General & Admin... | 105.55M | 81.38M | 65.82M | 143.59M | 162.37M | 220.07M | 0.00 | ||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| Depreciation and Amortiz... | 13.49M | 15.19M | 15.55M | 36.40M | 21.05M | 112.33M | 173.33M | ||||||||||||
| Other Expenses | 75.80M | 80.87M | 86.71M | 142.05M | 153.76M | 279.02M | 539.17M | ||||||||||||
| Total Operating Expenses | 181.35M | 162.25M | 152.53M | 285.64M | 316.13M | 499.09M | 539.17M | ||||||||||||
| Cost and Exponses | 102.03M | 98.57M | 93.90M | 162.54M | 192.62M | 364.47M | 491.95M | ||||||||||||
| 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 | 271.32k | 462.43k | 402.77k | 434.00k | 750.00k | 0.00 | 4.00k | ||||||||||||
| Interest Expenses | 488.72k | 2.30M | 289.16k | 821.00k | 1.38M | 1.70M | 3.55M | ||||||||||||
| Total Other Income/Exp... | -9,379,349.00 | -1,798,754.00 | 113.61k | -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 | 271.32k | 462.43k | 402.77k | 14.17M | 1.38M | 1.70M | 2.00k | ||||||||||||
| 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 | 90.77M | 255.35M | 52.50M | 64.00M | 143.03M | 113.26M | 153.66M | ||||||||||||
| Diluted Share Outstanding | 90.77M | 255.35M | 52.50M | 64.00M | 143.03M | 113.26M | 153.66M | ||||||||||||