Spinnova
0.421
EUR
-4.32 %
5,464 following
SPINN
First North Finland
Personal Goods
Consumer Goods & Services
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 0.2 | 0.8 | 0.3 | 6.1 | 24.3 | 10.6 | 0.8 | 0.6 | 1.0 | 6.0 | 8.2 |
growth-% | 298.9 % | -66.5 % | 2,287.0 % | 300.4 % | -56.2 % | -92.8 % | -21.3 % | 74.2 % | 478.5 % | 35.3 % | |
EBITDA | -1.4 | -1.6 | -4.8 | -6.1 | -11.4 | -18.4 | -15.6 | -33.1 | -9.3 | -5.6 | -4.3 |
EBIT (adj.) | -1.6 | -1.8 | -5.5 | -7.0 | -12.3 | -20.9 | -18.3 | -35.7 | -11.2 | -7.4 | -6.3 |
EBIT | -1.6 | -1.8 | -5.5 | -7.0 | -12.3 | -20.9 | -18.3 | -35.7 | -11.2 | -7.4 | -6.3 |
Profit before taxes | -1.7 | -1.9 | -5.6 | -15.4 | -14.1 | -19.3 | -16.5 | -34.7 | -11.2 | -7.6 | -6.8 |
Net income | -1.7 | -1.9 | -5.6 | -15.4 | -14.1 | -19.6 | -16.8 | -34.7 | -11.2 | -7.6 | -6.8 |
EPS (adj.) | -0.30 | -0.28 | -0.38 | -0.32 | -0.66 | -0.21 | -0.15 | -0.13 | |||
growth-% | |||||||||||
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
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | -756.3 % | -205.1 % | -1,873.6 % | -101.4 % | -46.8 % | -173.1 % | -2,049.3 % | -5,516.7 % | -888.0 % | -91.9 % | -53.1 % |
EBIT-% (adj.) | -867.9 % | -234.6 % | -2,154.7 % | -114.7 % | -50.7 % | -196.7 % | -2,408.0 % | -5,950.0 % | -1,072.0 % | -122.6 % | -76.6 % |
EBIT-% | -867.9 % | -234.6 % | -2,154.7 % | -114.7 % | -50.7 % | -196.7 % | -2,408.0 % | -5,950.0 % | -1,072.0 % | -122.6 % | -76.6 % |
ROE | -21.8 % | -50.2 % | -25.1 % | -13.2 % | -20.9 % | -21.2 % | -64.5 % | -36.3 % | -35.5 % | -47.4 % | |
ROI | -13.8 % | -30.3 % | -10.5 % | -10.8 % | -20.8 % | -21.3 % | -58.5 % | -29.0 % | -22.2 % | -20.1 % |