ADDvise Group AB Series A | Income Statement
Fiscal year is January-December. All values SEK Thousands.
2013
2014
2015
2016
2017
Sales/Revenue
120,032.00
138,068.00
146,578.00
195,288.00
239,914.00
Cost of Goods Sold (COGS) incl. D&A
114,651.00
134,672.00
153,164.00
192,849.00
231,636.00
Gross Income
5,381.00
3,396.00
6,586.00
2,439.00
8,278.00
SG&A Expense
5,165.00
-
56.00
-
-
EBIT
216.00
3,396.00
6,530.00
2,439.00
8,278.00
Unusual Expense
-
363.00
6,484.00
11,468.00
85.00
Non Operating Income/Expense
319.00
972.00
868.00
362.00
558.00
Interest Expense
5,047.00
9,507.00
12,227.00
13,684.00
18,290.00
Pretax Income
4,504.00
4,730.00
10,785.00
875.00
10,561.00
Income Tax
62.00
31.00
313.00
565.00
4,751.00
Consolidated Net Income
4,566.00
4,761.00
11,098.00
310.00
5,810.00
Net Income
4,566.00
4,761.00
11,098.00
372.00
5,813.00
Net Income After Extraordinaries
4,566.00
4,761.00
11,098.00
372.00
5,813.00
Net Income Available to Common
4,566.00
4,761.00
11,098.00
372.00
5,813.00
EPS (Basic)
0.80
0.64
0.73
0.01
0.15
Basic Shares Outstanding
5,674.70
7,437.70
15,238.90
28,264.10
39,852.20
EPS (Diluted)
0.52
0.41
0.73
0.01
0.15
Diluted Shares Outstanding
8,752.70
11,723.50
15,238.90
28,264.10
39,852.20
EBITDA
4,848.00
5,891.00
3,349.00
6,250.00
12,785.00
Non-Operating Interest Income
8.00
772.00
620.00
290.00
94.00
Minority Interest Expense
-
-
-
62.00
3.00
About ADDvise Group AB
View Profile
