Napatech A/S (NAPA.OL)
NOK 24.0
(4.35%)
NOK 24.0
(4.35%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 182.67 Million | 158.62 Million | 195.47 Million | 194.23 Million | 170.6 Million | 106.15 Million |
| Cost of Revenue | 49.12 Million | 68.93 Million | 55.11 Million | 55.26 Million | 43.42 Million | 57.06 Million |
| Gross Profit | 133.54 Million | 89.69 Million | 140.35 Million | 138.96 Million | 127.18 Million | 49.09 Million |
| Operating Expenses | 166.44 Million | 135.89 Million | 109.69 Million | 127.23 Million | 137.22 Million | 165.03 Million |
| Selling, General and Administrative Expenses | - | - | 22.92 Million | 20.88 Million | 26.79 Million | 106.2 Million |
| Research and Development Expenses | - | -23.27 Million | -23.6 Million | -13.47 Million | -13.85 Million | 18.46 Million |
| Other Expenses | 166.44 Million | 159.16 Million | 110.37 Million | 119.83 Million | 124.27 Million | 40.36 Million |
| Cost and Expenses | 215.57 Million | 204.82 Million | 164.8 Million | 182.5 Million | 180.64 Million | 222.09 Million |
| Operating Income | -32.89 Million | -43.03 Million | 30.66 Million | 7.45 Million | -12.98 Million | -182.53 Million |
| Interest Expense | 1.63 Million | 1.1 Million | 456 Thousand | 731 Thousand | 1.21 Million | 1.77 Million |
| Income Tax Expense | -4.42 Million | 4.11 Million | -3.23 Million | -4.51 Million | -651 Thousand | -12.8 Million |
| Earnings before Tax | -36.44 Million | -44.14 Million | 36.99 Million | 5.08 Million | -14.25 Million | -192.1 Million |
| Net Income | -32.01 Million | -48.25 Million | 40.22 Million | 9.59 Million | -13.6 Million | -179.29 Million |
| Earnings Per Share Basic | -0.36 | -0.58 | 0.48 | 0.12 | -0.20 | -6.55 |
| Earnings Per Share Diluted | -0.36 | -0.56 | 0.47 | 0.11 | -0.19 | -6.54 |
| Weighted Average Shares Outstanding | 88.11 Million | 83.08 Million | 83.08 Million | 83.06 Million | 69.16 Million | 27.38 Million |
| Weighted Average Shares Outstanding (Diluted) | 88.11 Million | 86.01 Million | 86.12 Million | 85.43 Million | 69.98 Million | 27.39 Million |
| Gross Margin | 0.73 | 0.57 | 0.72 | 0.72 | 0.75 | 0.46 |
| EBIT Margin | -0.01 | -0.11 | 0.31 | 0.17 | 0.07 | -0.15 |
| Profit Margin | -0.18 | -0.30 | 0.21 | 0.05 | -0.08 | -1.69 |
| EBITDA | -2.34 Million | -16.96 Million | 59.7 Million | 31.08 Million | 12.31 Million | -82.77 Million |
| Earnings Before Tax Margin | -0.18 | -0.27 | 0.16 | 0.04 | -0.08 | -1.72 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 23.17 Million | 21.54 Million | 58.08 Million | 182.67 Million | 49.65 Million | 37.84 Million |
| Cost of Revenue | 8.1 Million | 6.11 Million | 12.48 Million | 49.12 Million | 10.88 Million | 9.19 Million |
| Gross Profit | 15.07 Million | 15.43 Million | 45.59 Million | 133.54 Million | 38.76 Million | 28.65 Million |
| Operating Expenses | 50.13 Million | 47.68 Million | 45.77 Million | 166.44 Million | 39.1 Million | 40.5 Million |
| Selling, General and Administrative Expenses | 43.3 Million | - | - | - | - | - |
| Research and Development Expenses | -867 Thousand | -849 Thousand | - | - | -1.28 Million | -2.06 Million |
| Other Expenses | 7.69 Million | - | - | - | - | - |
| Cost and Expenses | 58.24 Million | 53.8 Million | 58.25 Million | 215.57 Million | 49.99 Million | 49.69 Million |
| Operating Income | -35.06 Million | -32.25 Million | -2.48 Million | -34.8 Million | -343 Thousand | -11.84 Million |
| Interest Expense | 1.11 Million | 757 Thousand | -288 Thousand | 1.63 Million | 237 Thousand | 662 Thousand |
| Income Tax Expense | -747 Thousand | 2000.00 | -5.51 Million | -4.42 Million | 409 Thousand | 665 Thousand |
| Earnings before Tax | -35.8 Million | -32.18 Million | -2.19 Million | -36.44 Million | -178 Thousand | -12.5 Million |
| Net Income | -35.06 Million | -32.18 Million | 3.31 Million | -32.01 Million | -587 Thousand | -13.17 Million |
| Earnings Per Share Basic | -0.35 | -0.36 | 0.06 | - | -0.01 | -0.15 |
| Earnings Per Share Diluted | -0.35 | -0.36 | 0.06 | - | -0.01 | -0.15 |
| Weighted Average Shares Outstanding | 99.39 Million | 90.06 Million | 89.95 Million | 88.11 Million | 89.91 Million | 89.91 Million |
| Weighted Average Shares Outstanding (Diluted) | 99.39 Million | 90.06 Million | 89.95 Million | 88.11 Million | 89.91 Million | 89.91 Million |
| Gross Margin | 0.65 | 0.72 | 0.79 | 0.73 | 0.78 | 0.76 |
| EBIT Margin | -1.16 | -1.09 | 0.10 | - | 0.17 | -0.09 |
| Profit Margin | -1.51 | -1.49 | 0.06 | -0.18 | -0.01 | -0.35 |
| EBITDA | -26.99 Million | -23.48 Million | 5.68 Million | - | 8.32 Million | -3.54 Million |
| Earnings Before Tax Margin | -1.51 | -1.50 | -0.04 | -0.19 | -0.01 | -0.31 |
ARB
LLESF
006200
TCIFINANCE
2009
FXCNY