Pallas Air
2.18
EUR
+6.86 %
Less than 1K followers
PALLAS
First North Finland
Industrial Goods & Services
Industrials
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2.6 | 3.0 | 2.4 | 10.8 | 17.8 | 4.4 | 3.5 | 8.3 | 8.7 | 9.0 | 9.3 |
growth-% | 17.7 % | -20.4 % | 344.8 % | 65.3 % | -75.3 % | -20.1 % | 136.4 % | 4.0 % | 4.0 % | 3.0 % | |
EBITDA | 0.0 | 0.0 | 0.1 | 2.9 | 5.9 | -3.9 | -2.9 | -1.8 | 0.6 | 0.7 | 1.6 |
EBIT (adj.) | 0.0 | 0.0 | 0.0 | 2.5 | 5.2 | -2.9 | -4.6 | -2.4 | 0.4 | 0.5 | 0.6 |
EBIT | 0.0 | 0.0 | 0.0 | 2.5 | 5.2 | -6.5 | -5.6 | -4.3 | -1.5 | -1.4 | -0.5 |
Profit before taxes | 0.0 | 0.0 | 0.0 | 2.5 | 5.0 | -7.3 | -4.3 | -5.5 | -2.3 | -2.1 | -1.2 |
Net income | 0.0 | 0.0 | 0.0 | 2.0 | 4.0 | -7.4 | -4.2 | -5.4 | -1.8 | -1.7 | -0.9 |
EPS (adj.) | 0.00 | 0.00 | 0.00 | 0.25 | 0.51 | -0.38 | -0.17 | -2.75 | 0.06 | 0.14 | 0.10 |
growth-% | -32.1 % | 97.8 % | 34,114.8 % | 103.4 % | -175.5 % | 139.4 % | -32.6 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 0.8 % | 0.3 % | 3.0 % | 26.7 % | 33.3 % | -88.0 % | -81.6 % | -21.8 % | 7.2 % | 7.8 % | 16.9 % |
EBIT-% (adj.) | 0.2 % | 0.3 % | 0.6 % | 23.3 % | 29.3 % | -66.7 % | -129.9 % | -28.5 % | 4.9 % | 5.6 % | 6.2 % |
EBIT-% | 0.2 % | 0.3 % | 0.6 % | 23.3 % | 29.3 % | -146.8 % | -159.2 % | -51.1 % | -16.9 % | -15.3 % | -5.1 % |
ROE | 0.3 % | 0.6 % | 98.0 % | 81.6 % | -106.5 % | -63.8 % | -123.5 % | -104.5 % | 7,106.3 % | 69.4 % | |
ROI | 0.8 % | 1.2 % | 65.3 % | 55.2 % | -45.8 % | -37.9 % | -31.2 % | -12.2 % | -14.6 % | -6.5 % |