DKK 3.26
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 25.1 Million | 48 Million | 31.2 Million | 15.7 Million | 323.8 Million | 334.2 Million |
Cost of Revenue | 5.4 Million | 1.4 Million | 2.3 Million | 1.3 Million | - | 287.8 Million |
Gross Profit | 19.7 Million | 46.6 Million | 28.9 Million | 14.4 Million | 323.8 Million | 46.4 Million |
Operating Expenses | 3.4 Million | 3.1 Million | 2.8 Million | 3.3 Million | 2.5 Million | 39.2 Million |
Selling, General and Administrative Expenses | 3.4 Million | 800 Thousand | 600 Thousand | 900 Thousand | 1.3 Million | 16.8 Million |
Research and Development Expenses | - | 0.90 | 2.06 | 2.19 | - | - |
Other Expenses | - | 2.3 Million | 2.2 Million | 2.4 Million | 1.2 Million | 22.4 Million |
Cost and Expenses | 3.4 Million | 3.1 Million | 2.8 Million | 3.3 Million | 2.5 Million | 327 Million |
Operating Income | 21.7 Million | -3.1 Million | 13.5 Million | 1.2 Million | -2.5 Million | 6.4 Million |
Interest Expense | 1.2 Million | 1 Million | 900 Thousand | 600 Thousand | 100 Thousand | 100 Thousand |
Income Tax Expense | -2.5 Million | -1.1 Million | -6.3 Million | -9.8 Million | -2.9 Million | -3.1 Million |
Earnings before Tax | 8.5 Million | 26.9 Million | 29.7 Million | 14.1 Million | -2.6 Million | 6.3 Million |
Net Income | 11 Million | 28 Million | 36 Million | 25.6 Million | 300 Thousand | 9.4 Million |
Earnings Per Share Basic | 0.23 | 0.58 | 0.72 | 0.51 | 0.01 | 0.18 |
Earnings Per Share Diluted | 0.22 | 0.52 | 0.63 | 0.48 | 0.01 | 0.18 |
Weighted Average Shares Outstanding | 48.56 Million | 53.84 Million | 49.75 Million | 49.83 Million | 52.53 Million | 51.42 Million |
Weighted Average Shares Outstanding (Diluted) | 51.07 Million | 53.88 Million | 56.92 Million | 53.25 Million | 52.53 Million | 52.53 Million |
Gross Margin | 0.78 | 0.97 | 0.93 | 0.92 | 1.00 | 0.14 |
EBIT Margin | -0.41 | 0.73 | 0.43 | 0.08 | 0.01 | 0.02 |
Profit Margin | 0.44 | 0.58 | 1.15 | 1.63 | 0.00 | 0.03 |
EBITDA | -10.3 Million | - | 13.5 Million | 16.9 Million | 2 Million | -3.3 Million |
Earnings Before Tax Margin | 0.86 | -0.06 | 0.43 | 0.08 | -0.01 | 0.02 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 9.65 Million | 9.65 Million | 10.2 Million | 20.2 Million | 4.35 Million | 10 Million |
Cost of Revenue | 2.9 Million | - | 2.8 Million | 5.4 Million | - | 2.6 Million |
Gross Profit | 6.75 Million | 9.65 Million | 7.4 Million | 14.8 Million | 4.35 Million | 7.4 Million |
Operating Expenses | 950 Thousand | 950 Thousand | 2.44 Million | 16.6 Million | 2.44 Million | 5.85 Million |
Selling, General and Administrative Expenses | 950 Thousand | 950 Thousand | 850 Thousand | - | 850 Thousand | 850 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -1.7 Million | - | 0.12 | 51.07 Million | - | 0.73 |
Cost and Expenses | 950 Thousand | 950 Thousand | 4.8 Million | 8.8 Million | 2.44 Million | 4 Million |
Operating Income | 8.7 Million | 8.7 Million | 5.4 Million | 11.4 Million | 3.5 Million | 6 Million |
Interest Expense | - | - | 700 Thousand | 1.2 Million | - | 500 Thousand |
Income Tax Expense | 250 Thousand | 250 Thousand | 0.01 | -2.5 Million | -2.9 Million | -2.5 Million |
Earnings before Tax | 5 Million | 5 Million | 1.2 Million | 8.5 Million | 600 Thousand | 7.3 Million |
Net Income | 4.75 Million | 4.75 Million | 1.2 Million | 11 Million | 600 Thousand | 9.8 Million |
Earnings Per Share Basic | 0.10 | 0.10 | 0.02 | - | 0.01 | 0.20 |
Earnings Per Share Diluted | 0.10 | 0.10 | 0.01 | - | 0.01 | 0.20 |
Weighted Average Shares Outstanding | 47.5 Million | 47.5 Million | 48.71 Million | 48.56 Million | 49 Million | 48.12 Million |
Weighted Average Shares Outstanding (Diluted) | 47.77 Million | 47.77 Million | 102.2 Million | 51.07 Million | 54.02 Million | 48.12 Million |
Gross Margin | 0.70 | 1.00 | 0.73 | 0.73 | 1.00 | 0.74 |
EBIT Margin | 0.56 | - | 0.53 | - | -0.67 | 0.60 |
Profit Margin | 0.49 | 0.49 | 0.12 | 0.54 | 0.14 | 0.98 |
EBITDA | 5.4 Million | - | 5.4 Million | - | -2.9 Million | 6 Million |
Earnings Before Tax Margin | 0.90 | 0.90 | 0.53 | 0.56 | 0.80 | 0.60 |
9569
MANBRO
FMII
HUBTOWN
ORISSAMINE
DHARFIN