Stockholm - Delayed Quote SEK
Viva Wine Group AB (VIVA.ST)
At close: 5:19 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,069,000.00
3,981,000.00
3,825,000.00
3,331,000.00
2,845,000.00
Cost of Revenue
3,291,000.00
3,208,000.00
2,955,000.00
2,548,000.00
2,313,000.00
Gross Profit
778,000.00
773,000.00
870,000.00
783,000.00
532,000.00
Operating Expense
596,000.00
619,000.00
638,000.00
497,000.00
261,000.00
Operating Income
182,000.00
154,000.00
232,000.00
286,000.00
271,000.00
Net Non Operating Interest Income Expense
-51,000.00
-33,000.00
-17,000.00
-15,000.00
-2,000.00
Pretax Income
122,000.00
112,000.00
359,000.00
539,000.00
276,000.00
Tax Provision
1,000.00
-4,000.00
81,000.00
74,000.00
57,000.00
Net Income Common Stockholders
111,000.00
106,000.00
254,000.00
414,000.00
168,000.00
Diluted NI Available to Com Stockholders
111,000.00
106,000.00
254,000.00
414,000.00
168,000.00
Basic EPS
1.25
1.19
2.86
6.63
2.61
Diluted EPS
1.25
1.19
2.86
6.63
2.61
Basic Average Shares
88,831.88
88,831.88
88,831.88
62,403.00
64,342.09
Diluted Average Shares
88,831.88
88,831.88
88,831.88
62,403.00
64,342.09
Total Operating Income as Reported
195,000.00
165,000.00
310,000.00
521,000.00
281,000.00
Rent Expense Supplemental
--
10,000.00
7,000.00
9,000.00
3,000.00
Total Expenses
3,887,000.00
3,827,000.00
3,593,000.00
3,045,000.00
2,574,000.00
Net Income from Continuing & Discontinued Operation
111,000.00
106,000.00
254,000.00
414,000.00
168,000.00
Normalized Income
116,950.82
110,764.00
205,950.00
389,864.00
171,140.00
Interest Income
-7,000.00
10,000.00
3,000.00
1,000.00
2,000.00
Interest Expense
41,000.00
40,000.00
19,000.00
16,000.00
4,000.00
Net Interest Income
-51,000.00
-33,000.00
-17,000.00
-15,000.00
-2,000.00
EBIT
163,000.00
152,000.00
378,000.00
555,000.00
280,000.00
EBITDA
294,000.00
280,000.00
521,000.00
614,000.00
302,000.00
Reconciled Cost of Revenue
3,291,000.00
3,208,000.00
2,955,000.00
2,548,000.00
2,313,000.00
Reconciled Depreciation
131,000.00
128,000.00
143,000.00
59,000.00
22,000.00
Net Income from Continuing Operation Net Minority Interest
111,000.00
106,000.00
254,000.00
414,000.00
168,000.00
Total Unusual Items Excluding Goodwill
-6,000.00
-6,000.00
62,000.00
28,000.00
-4,000.00
Total Unusual Items
-6,000.00
-6,000.00
62,000.00
28,000.00
-4,000.00
Normalized EBITDA
300,000.00
286,000.00
459,000.00
586,000.00
306,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-49.18
-1,236.00
13,950.00
3,864.00
-860.00
12/31/2020 - 12/14/2021
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade