EUR 5.78
(-4.3%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 45.46 Million | 34.32 Million | 20.81 Million | 9.42 Million | 5.65 Million |
Cost of Revenue | 37.37 Million | 32.97 Million | 16.86 Million | 8.08 Million | 2.92 Million |
Gross Profit | 8.09 Million | 1.35 Million | 3.95 Million | 1.34 Million | 2.72 Million |
Operating Expenses | 11.28 Million | 2.49 Million | 4.52 Million | 2.77 Million | 2.84 Million |
Selling, General and Administrative Expenses | 46.73 Thousand | 2.19 Million | 1.59 Million | 915.6 Thousand | 710.86 Thousand |
Research and Development Expenses | - | 402.41 Thousand | - | - | 534.9 Thousand |
Other Expenses | 11.28 Million | -300.92 Thousand | 4.52 Million | 2.77 Million | 2.84 Million |
Cost and Expenses | 48.65 Million | 35.47 Million | 21.39 Million | 10.86 Million | 5.77 Million |
Operating Income | -3.19 Million | -1.14 Million | -338.53 Thousand | -1.43 Million | -115.29 Thousand |
Interest Expense | 296.45 Thousand | 321.75 Thousand | 241.93 Thousand | 120.72 Thousand | 67.06 Thousand |
Income Tax Expense | -505.34 Thousand | -390.19 Thousand | 224.28 Thousand | -578.46 Thousand | -727.36 Thousand |
Earnings before Tax | -3.35 Million | -1.13 Million | -480.51 Thousand | -1.49 Million | -180.89 Thousand |
Net Income | -2.92 Million | -740.74 Thousand | -704.8 Thousand | -916.49 Thousand | 556.18 Thousand |
Earnings Per Share Basic | -0.20 | -0.05 | -0.05 | -0.07 | 0.04 |
Earnings Per Share Diluted | -0.20 | -0.05 | -0.05 | -0.07 | 0.04 |
Weighted Average Shares Outstanding | 14.55 Million | 14.54 Million | 14.09 Million | 14.06 Million | 14.06 Million |
Weighted Average Shares Outstanding (Diluted) | 14.55 Million | 14.54 Million | 14.09 Million | 14.06 Million | 14.06 Million |
Gross Margin | 0.18 | 0.04 | 0.19 | 0.14 | 0.48 |
EBIT Margin | -0.03 | -0.02 | 0.00 | -0.10 | 0.17 |
Profit Margin | -0.06 | -0.02 | -0.03 | -0.10 | 0.10 |
EBITDA | -1.53 Million | -499.78 Thousand | 60.61 Thousand | -808.88 Thousand | 217.37 Thousand |
Earnings Before Tax Margin | -0.07 | -0.03 | -0.02 | -0.15 | -0.02 |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
---|---|---|---|---|---|---|
Revenue | 15.14 Million | 45.46 Million | 15.14 Million | 17.55 Million | 9.4 Million | 34.32 Million |
Cost of Revenue | 12.46 Million | 33.38 Million | 5.65 Million | 17.88 Million | 7.49 Million | 32.97 Million |
Gross Profit | 2.68 Million | 12.08 Million | 9.49 Million | -325.87 Thousand | 1.91 Million | 1.35 Million |
Operating Expenses | 2.78 Million | 10.8 Million | 21.02 Million | 2.62 Million | 3.39 Million | 2.49 Million |
Selling, General and Administrative Expenses | 2.82 Million | - | 2.36 Million | 2.42 Million | 2.5 Million | - |
Research and Development Expenses | 236.55 Thousand | - | 196.53 Thousand | 196.53 Thousand | 196.53 Thousand | - |
Other Expenses | -278.2 Thousand | -1 Million | - | -203.73 Thousand | - | -300.92 Thousand |
Cost and Expenses | 15.24 Million | 33.38 Million | 26.68 Million | 20.5 Million | 10.89 Million | 35.47 Million |
Operating Income | -102.85 Thousand | 12.08 Million | 19.34 Million | -2.95 Million | -1.49 Million | -1.14 Million |
Interest Expense | - | 296.45 Thousand | - | 190.84 Thousand | - | 321.75 Thousand |
Income Tax Expense | 252.67 Thousand | -505.34 Thousand | 252.5 Thousand | 3.00 | - | -390.19 Thousand |
Earnings before Tax | -226.99 Thousand | -3.35 Million | -227.02 Thousand | -2.97 Million | -1.48 Million | -1.13 Million |
Net Income | 25.67 Thousand | -2.92 Million | 25.47 Thousand | -2.97 Million | -1.48 Million | -740.74 Thousand |
Earnings Per Share Basic | 0.00 | - | 0.00 | -0.20 | -0.10 | - |
Earnings Per Share Diluted | 0.00 | - | 0.00 | -0.20 | -0.10 | - |
Weighted Average Shares Outstanding | 14.64 Million | 14.55 Million | 14.55 Million | 14.55 Million | 14.56 Million | 14.54 Million |
Weighted Average Shares Outstanding (Diluted) | 14.64 Million | 14.55 Million | 14.55 Million | 14.55 Million | 14.55 Million | 14.54 Million |
Gross Margin | 0.18 | 0.27 | 0.63 | -0.02 | 0.20 | 0.04 |
EBIT Margin | -0.00 | - | 1.32 | -0.14 | -0.09 | - |
Profit Margin | 0.00 | -0.06 | 0.00 | -0.17 | -0.16 | -0.02 |
EBITDA | -37.85 Thousand | - | 19.96 Million | -2.43 Million | -870.75 Thousand | - |
Earnings Before Tax Margin | -0.01 | 0.27 | 1.28 | -0.17 | -0.16 | -0.03 |
MODAIRY
TAVI
002081
AGX
IONQ
4961