NOK 0.09
(1.61%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 13.99 Million | 18.95 Million | 16.85 Million | 6.27 Million | 5.54 Million | 485 Thousand |
Cost of Revenue | 81.23 Million | 70.38 Million | 68.08 Million | 29.42 Million | 6.12 Million | 461 Thousand |
Gross Profit | -67.24 Million | -51.43 Million | -51.23 Million | -23.15 Million | -584 Thousand | 24 Thousand |
Operating Expenses | 58.82 Million | 10.18 Million | 78.93 Million | 23.73 Million | 12.86 Million | 8.62 Million |
Selling, General and Administrative Expenses | 7.79 Million | 11.39 Million | 18.35 Million | 7.87 Million | 3.73 Million | 138 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 51.15 Million | 450 Thousand | 146 Thousand | 697 Thousand | 20 Thousand | 19 Thousand |
Cost and Expenses | 140.18 Million | 80.57 Million | 147.02 Million | 53.15 Million | 18.98 Million | 9.08 Million |
Operating Income | -126.18 Million | -87.35 Million | -97.54 Million | -46.59 Million | -13.46 Million | -8.9 Million |
Interest Expense | 4.92 Million | 4 Million | 2.62 Million | 145 Thousand | 164 Thousand | 194 Thousand |
Income Tax Expense | - | 13.31 Million | 13.36 Million | 6.38 Million | 2.09 Million | 319 Thousand |
Earnings before Tax | -133.75 Million | -65 Million | -132.77 Million | -55.19 Million | -13.15 Million | -11.39 Million |
Net Income | -133.75 Million | -65 Million | -132.77 Million | -55.19 Million | -13.15 Million | -11.39 Million |
Earnings Per Share Basic | -3.30 | -0.47 | -1.34 | -0.74 | -0.19 | -0.20 |
Earnings Per Share Diluted | -3.28 | -0.47 | -1.34 | -0.74 | -0.19 | -0.19 |
Weighted Average Shares Outstanding | 40.53 Million | 138.31 Million | 99.08 Million | 74.28 Million | 68.18 Million | 56.96 Million |
Weighted Average Shares Outstanding (Diluted) | 40.8 Million | 138.55 Million | 99.37 Million | 74.28 Million | 68.18 Million | 59.91 Million |
Gross Margin | -4.80 | -2.71 | -3.04 | -3.69 | -0.11 | 0.05 |
EBIT Margin | -8.22 | -3.89 | -4.98 | -6.38 | -2.02 | -20.27 |
Profit Margin | -9.56 | -3.43 | -7.88 | -8.80 | -2.37 | -23.50 |
EBITDA | -114.99 Million | -73.8 Million | -115.09 Million | -48.3 Million | -11.2 Million | -7.87 Million |
Earnings Before Tax Margin | -9.02 | -4.61 | -5.79 | -7.43 | -2.43 | -18.36 |
Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Revenue | 11.19 Million | 13.99 Million | 5.93 Million | 8.05 Million | 18.95 Million | 9.27 Million |
Cost of Revenue | 40.34 Million | 81.23 Million | 41.91 Million | 39.45 Million | 70.38 Million | 45.85 Million |
Gross Profit | -29.15 Million | -67.24 Million | -35.97 Million | -31.39 Million | -51.43 Million | -36.57 Million |
Operating Expenses | 18.74 Million | 25.87 Million | 46.51 Million | 17.73 Million | 10.18 Million | 12.69 Million |
Selling, General and Administrative Expenses | 10.76 Million | - | 2.59 Million | 6.75 Million | - | 2.88 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 7.98 Million | 1.92 Million | 43.92 Million | - | 450 Thousand | - |
Cost and Expenses | 59.09 Million | 107.11 Million | 88.42 Million | 57.18 Million | 80.57 Million | 58.55 Million |
Operating Income | -47.9 Million | -126.18 Million | -82.48 Million | -43.7 Million | -87.35 Million | -49.94 Million |
Interest Expense | - | 4.92 Million | - | - | 4 Million | - |
Income Tax Expense | - | 32.95 Million | 35 Million | - | 13.31 Million | - |
Earnings before Tax | -52.01 Million | -133.75 Million | -85.38 Million | -48.37 Million | -65 Million | -50.53 Million |
Net Income | -52.01 Million | -133.75 Million | -85.38 Million | -48.37 Million | -65 Million | -50.53 Million |
Earnings Per Share Basic | -0.53 | - | -1.45 | -0.41 | - | -2.74 |
Earnings Per Share Diluted | -0.53 | - | -1.43 | -0.41 | - | -2.74 |
Weighted Average Shares Outstanding | 98.13 Million | 379.96 Million | 58.99 Million | 118.48 Million | 138.31 Million | 18.41 Million |
Weighted Average Shares Outstanding (Diluted) | 98.13 Million | 379.96 Million | 59.62 Million | 118.82 Million | 138.55 Million | 18.42 Million |
Gross Margin | -2.60 | -4.80 | -6.06 | -3.90 | -2.71 | -3.94 |
EBIT Margin | -3.67 | - | -6.85 | -4.57 | - | -4.64 |
Profit Margin | -4.65 | -9.56 | -14.38 | -6.00 | -3.43 | -5.45 |
EBITDA | -41.05 Million | - | -40.63 Million | -36.85 Million | - | -43.04 Million |
Earnings Before Tax Margin | -4.28 | -9.02 | -13.89 | -5.42 | -4.61 | -5.38 |
POLYCHMP
GULA
PTL
SYN
UNIVSTAR
SRAIL