NOK 39.0
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 136.19 Million | 101.63 Million | 83.12 Million | 68.36 Million | 47.95 Million | 46.1 Million |
Cost of Revenue | 66.75 Million | 52.63 Million | 43.17 Million | 32.58 Million | 25.44 Million | 6.58 Million |
Gross Profit | 69.44 Million | 49 Million | 39.94 Million | 35.78 Million | 22.5 Million | 39.51 Million |
Operating Expenses | 88.35 Million | 72.23 Million | 62.79 Million | 53.6 Million | 49.65 Million | 55.16 Million |
Selling, General and Administrative Expenses | 2.1 Million | 2.39 Million | 1.7 Million | 2.09 Million | 2 Million | 1.57 Million |
Research and Development Expenses | 28.09 Million | 24.69 Million | 26.81 Million | 26.12 Million | 19.21 Million | 3.79 Million |
Other Expenses | 80.1 Million | 69.84 Million | 61.09 Million | 51.51 Million | 47.64 Million | 43.36 Million |
Cost and Expenses | 148.95 Million | 124.87 Million | 105.97 Million | 86.19 Million | 75.1 Million | 61.75 Million |
Operating Income | -12.76 Million | -23.23 Million | -22.84 Million | -17.82 Million | -27.15 Million | -20.68 Million |
Interest Expense | 871 Thousand | 1.25 Million | 1.45 Million | 550 Thousand | 362 Thousand | 669.33 Thousand |
Income Tax Expense | 282 Thousand | 383 Thousand | 5.16 Million | -355 Thousand | 63 Thousand | 63.68 Thousand |
Earnings before Tax | -10.36 Million | -23.61 Million | -24.79 Million | -17.46 Million | -39.79 Million | -19.73 Million |
Net Income | -10.64 Million | -24 Million | -24.79 Million | -17.11 Million | -39.85 Million | -19.79 Million |
Earnings Per Share Basic | -0.69 | -1.56 | -1.61 | -1.11 | -2.59 | -1.29 |
Earnings Per Share Diluted | -0.69 | -1.56 | -1.61 | -1.11 | -2.59 | -1.29 |
Weighted Average Shares Outstanding | 15.42 Million | 15.42 Million | 15.41 Million | 15.41 Million | 15.4 Million | 15.39 Million |
Weighted Average Shares Outstanding (Diluted) | 15.42 Million | 15.42 Million | 15.41 Million | 15.41 Million | 15.4 Million | 15.39 Million |
Gross Margin | 0.51 | 0.48 | 0.48 | 0.52 | 0.47 | 0.86 |
EBIT Margin | -0.03 | -0.12 | -0.21 | -0.16 | -0.40 | -0.15 |
Profit Margin | -0.08 | -0.24 | -0.30 | -0.25 | -0.83 | -0.43 |
EBITDA | -3.92 Million | -15.93 Million | -18.38 Million | -12.52 Million | -21.02 Million | -15.77 Million |
Earnings Before Tax Margin | -0.09 | -0.23 | -0.27 | -0.26 | -0.57 | -0.45 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 32.69 Million | 38.25 Million | 38.5 Million | 37.46 Million | 135.15 Million | 32.96 Million |
Cost of Revenue | 16.69 Million | 17.56 Million | 18.17 Million | 22.92 Million | 76.31 Million | 16.34 Million |
Gross Profit | 16 Million | 20.69 Million | 20.32 Million | 14.54 Million | 58.83 Million | 16.62 Million |
Operating Expenses | 14.32 Million | 17.13 Million | 17.73 Million | 18.28 Million | 72.32 Million | 17.81 Million |
Selling, General and Administrative Expenses | 9.82 Million | 13.03 Million | 12.41 Million | 11.26 Million | - | 11.67 Million |
Research and Development Expenses | 4.49 Million | 4.09 Million | 6.08 Million | 7.02 Million | - | 5.59 Million |
Other Expenses | - | -968 Thousand | - | - | - | - |
Cost and Expenses | 31.01 Million | 34.69 Million | 35.91 Million | 41.2 Million | 148.64 Million | 34.15 Million |
Operating Income | 1.68 Million | 3.56 Million | 2.59 Million | -3.73 Million | -13.48 Million | -1.19 Million |
Interest Expense | 758 Thousand | 813 Thousand | 403 Thousand | 998 Thousand | 3.4 Million | 840 Thousand |
Income Tax Expense | 2.49 Million | - | 1.97 Million | 282 Thousand | 282 Thousand | 1.21 Million |
Earnings before Tax | 3.41 Million | 4.73 Million | 4.15 Million | -9.79 Million | -10.35 Million | -816 Thousand |
Net Income | 3.41 Million | 4.73 Million | 4.15 Million | -9.79 Million | -10.35 Million | -816 Thousand |
Earnings Per Share Basic | 0.22 | 0.31 | 0.27 | -0.63 | - | -0.05 |
Earnings Per Share Diluted | 0.21 | 0.30 | 0.27 | -0.63 | - | -0.05 |
Weighted Average Shares Outstanding | 15.42 Million | 15.42 Million | 15.42 Million | 15.42 Million | 15.42 Million | 15.42 Million |
Weighted Average Shares Outstanding (Diluted) | 16.23 Million | 15.76 Million | 15.42 Million | 15.42 Million | 15.42 Million | 15.42 Million |
Gross Margin | 0.49 | 0.54 | 0.53 | 0.39 | 0.44 | 0.50 |
EBIT Margin | 0.20 | 0.15 | 0.18 | -0.04 | - | 0.07 |
Profit Margin | 0.10 | 0.12 | 0.11 | -0.26 | -0.08 | -0.02 |
EBITDA | 6.4 Million | 5.82 Million | 6.76 Million | -1.32 Million | - | 2.39 Million |
Earnings Before Tax Margin | 0.05 | 0.09 | 0.07 | -0.10 | -0.10 | -0.04 |
EGOXF
2529
5548
4202
BNZ
052690