Stillfront Group AB | Income Statement
Fiscal year is January-December. All values SEK Thousands.
2013
2014
2015
2016
2017
Sales/Revenue
20,700.00
29,100.00
55,380.00
94,832.00
165,986.00
Cost of Goods Sold (COGS) incl. D&A
32,200.00
47,700.00
52,544.00
70,253.00
143,177.00
Gross Income
11,500.00
18,600.00
2,836.00
24,579.00
22,809.00
EBIT
11,500.00
18,600.00
-
25,579.00
22,809.00
Unusual Expense
7,000.00
6,400.00
-
1,274.00
83,734.00
Non Operating Income/Expense
100.00
1,200.00
319.00
838.00
168,352.00
Interest Expense
100.00
100.00
303.00
430.00
14,993.00
Pretax Income
18,500.00
23,800.00
2,873.00
23,443.00
92,608.00
Income Tax
100.00
-
2,370.00
2,467.00
1,168.00
Consolidated Net Income
18,600.00
23,800.00
503.00
20,976.00
91,440.00
Net Income
18,600.00
23,800.00
1,059.00
15,408.00
89,124.00
Net Income After Extraordinaries
18,600.00
23,800.00
1,059.00
15,408.00
89,124.00
Net Income Available to Common
18,600.00
23,800.00
1,059.00
15,408.00
89,124.00
EPS (Basic)
6.03
7.72
0.26
2.89
14.35
Basic Shares Outstanding
3,083.60
3,083.60
4,002.80
5,328.80
6,210.50
EPS (Diluted)
6.03
7.72
0.26
2.86
14.15
Diluted Shares Outstanding
3,083.60
3,083.60
4,100.90
5,390.20
6,297.50
EBITDA
1,100.00
10,000.00
15,511.00
35,190.00
49,122.00
Other Operating Expense
-
-
-
1,000.00
-
Non-Operating Interest Income
200.00
100.00
21.00
406.00
174.00
Minority Interest Expense
-
-
1,562.00
5,568.00
2,316.00
About Stillfront Group AB
View Profile
