Eolus Vind AB (publ) / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2022	€215.83M -9.9%	€10.72M -587.5%	5.0% +0.059 pp	-€17.04M +100.0%	-7.9% -0.043 pp
2021	€239.47M +28.6%	-€2.20M -118.1%	-0.9% -0.075 pp	-€8.52M -114.0%	-3.6% -0.36 pp
2019	€186.14M +48.8%	€12.17M -31.7%	6.5% -0.077 pp	€60.90M +173.4%	32.7% +0.15 pp
2018	€125.14M +28.2%	€17.81M +668.1%	14.2% +0.12 pp	€22.27M +148.9%	17.8% +0.086 pp
2017	€97.62M +53.7%	€2.32M -210.4%	2.4% +0.057 pp	€8.95M -28.5%	9.2% -0.11 pp
2016	€63.53M -53.8%	-€2.10M -128.3%	-3.3% -0.087 pp	€12.52M -80.9%	19.7% -0.28 pp
2015	€137.61M +222.5%	€7.41M +637.9%	5.4% +0.030 pp	€65.60M -247.4%	47.7% +1.5 pp
2014	€42.67M -61.3%	€1.00M -92.3%	2.4% -0.095 pp	-€44.51M -207.9%	-104.3% -1.4 pp
2013	€110.38M -37.0%	€13.11M +347.3%	11.9% +0.10 pp	€41.26M +377.9%	37.4% +0.32 pp
2012	€175.15M +17.4%	€2.93M -77.1%	1.7% -0.069 pp	€8.63M -57.8%	4.9% -0.088 pp
2011	€149.23M +15.6%	€12.82M +41.3%	8.6% +0.016 pp	€20.45M +170.7%	13.7% +0.079 pp
2010	€129.06M +92.7%	€9.07M +94.9%	7.0% +0.00077 pp	€7.55M +84.1%	5.9% -0.0027 pp
2009	€66.96M +66.2%	€4.66M -2.1%	7.0% -0.049 pp	€4.10M -53.8%	6.1% -0.16 pp
2008	€40.30M	€4.76M	11.8%	€8.88M	22.0%