NOK 0.15
(2.07%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 42.05 Million | 4.09 Million | 2.84 Million | 1.09 Million | 158.28 Thousand | 250.33 Thousand |
Cost of Revenue | 39.7 Million | 3.24 Million | 1.25 Million | 275 Thousand | 62.02 Thousand | 172.39 Thousand |
Gross Profit | 2.34 Million | 848 Thousand | 1.58 Million | 820 Thousand | 96.26 Thousand | 77.93 Thousand |
Operating Expenses | 275.09 Million | 32.21 Million | 32.93 Million | 27.22 Million | 32.07 Million | 28.02 Million |
Selling, General and Administrative Expenses | 145.33 Million | 19.21 Million | 21.1 Million | 21.34 Million | 40.83 Million | 18.47 Million |
Research and Development Expenses | 35.5 Million | 3.25 Million | 2.68 Million | 1.89 Million | 4.37 Million | 5.26 Million |
Other Expenses | 94.26 Million | 9.75 Million | 9.14 Million | 3.98 Million | 27.69 Million | 4.28 Million |
Cost and Expenses | 314.8 Million | 35.46 Million | 34.19 Million | 27.49 Million | 32.13 Million | 28.2 Million |
Operating Income | -272.75 Million | -31.36 Million | -31.35 Million | -26.4 Million | -31.97 Million | -27.95 Million |
Interest Expense | 6.75 Million | 33 Thousand | 31 Thousand | 477 Thousand | - | 1606.91 |
Income Tax Expense | -158.55 Thousand | -36 Thousand | 90 Thousand | -99 Thousand | 160.09 Thousand | 38.1 Thousand |
Earnings before Tax | -270.7 Million | -32.69 Million | -32.46 Million | -26.85 Million | -32.19 Million | -28.2 Million |
Net Income | -270.53 Million | -32.66 Million | -32.55 Million | -26.75 Million | -32.42 Million | -30.23 Million |
Earnings Per Share Basic | -1.07 | -0.15 | -0.20 | -0.15 | -0.27 | -0.30 |
Earnings Per Share Diluted | -1.07 | -0.15 | -0.20 | -0.15 | -0.27 | -0.30 |
Weighted Average Shares Outstanding | 253.04 Million | 205.39 Million | 183.77 Million | 153.41 Million | 119.68 Million | 108.56 Million |
Weighted Average Shares Outstanding (Diluted) | 253.04 Million | 206.4 Million | 188.09 Million | 154.68 Million | 120.03 Million | 108.62 Million |
Gross Margin | 0.06 | 0.21 | 0.56 | 0.75 | 0.61 | 0.31 |
EBIT Margin | -6.24 | -7.31 | -10.40 | -22.52 | -191.72 | -108.63 |
Profit Margin | -6.43 | -7.98 | -11.46 | -24.43 | -204.40 | -112.84 |
EBITDA | -262.31 Million | -29.92 Million | -29.53 Million | -24.65 Million | -30.27 Million | -28.93 Million |
Earnings Before Tax Margin | -6.49 | -7.67 | -11.04 | -24.11 | -202.02 | -111.65 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 642.28 Thousand | 4.11 Million | 3.91 Million | 43.74 Million | 5.16 Million | 9.95 Million |
Cost of Revenue | 16.2 Million | 2.48 Million | 39.64 Million | 209.8 Million | 42.96 Million | 49.32 Million |
Gross Profit | -15.56 Million | 1.62 Million | -35.73 Million | -166.06 Million | -37.79 Million | -39.36 Million |
Operating Expenses | 27.78 Million | 65.4 Million | 26.99 Million | 129.37 Million | 19.66 Million | 31.57 Million |
Selling, General and Administrative Expenses | 12.87 Million | 27.02 Million | 20.72 Million | - | 22.29 Million | 22.72 Million |
Research and Development Expenses | 14.91 Million | 6.75 Million | 6.27 Million | - | -2.55 Million | 8.84 Million |
Other Expenses | - | 31.62 Million | - | -18.02 Million | 75.84 Thousand | - |
Cost and Expenses | 43.99 Million | 67.88 Million | 66.64 Million | 339.17 Million | 62.62 Million | 80.89 Million |
Operating Income | -43.35 Million | -63.77 Million | -62.72 Million | -295.43 Million | -57.46 Million | -70.93 Million |
Interest Expense | 6.34 Million | 5.87 Million | 6.5 Million | 6.75 Million | 379.24 Thousand | 335.46 Thousand |
Income Tax Expense | 64.28 Million | 21.35 Thousand | 1.00 | -158.55 Thousand | 162.53 Thousand | -52.41 Thousand |
Earnings before Tax | 14.55 Million | -71.17 Million | -57.02 Million | -281.63 Million | -53.12 Million | -73.74 Million |
Net Income | 14.55 Million | -71.19 Million | -57.02 Million | -281.48 Million | -53.28 Million | -73.69 Million |
Earnings Per Share Basic | 0.05 | -0.24 | -0.20 | - | -0.19 | -0.28 |
Earnings Per Share Diluted | 0.05 | -0.24 | -0.20 | - | -0.19 | -0.28 |
Weighted Average Shares Outstanding | 313.2 Million | 291.57 Million | 279.57 Million | 253.04 Million | 279.06 Million | 266.46 Million |
Weighted Average Shares Outstanding (Diluted) | 314.07 Million | 292.34 Million | 279.57 Million | 253.04 Million | 279.06 Million | 266.46 Million |
Gross Margin | -24.23 | 0.39 | -9.13 | -3.80 | -7.31 | -3.95 |
EBIT Margin | 26.38 | -12.66 | -15.00 | - | -10.06 | -6.71 |
Profit Margin | 22.67 | -17.32 | -14.57 | -6.44 | -10.31 | -7.40 |
EBITDA | 16.94 Million | -52.04 Million | -58.7 Million | - | -51.99 Million | -66.87 Million |
Earnings Before Tax Margin | -67.50 | -15.52 | -16.03 | -6.75 | -11.12 | -7.12 |
0OPY
ELDEHSG
001323
1760
PRIMEFRESH
FMG