NOK 22.0
(8.64%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Revenue | 39.43 Million | 22.43 Million | 11.85 Million | 6.39 Million | 19.94 Million |
Cost of Revenue | 22.51 Million | 18.85 Million | 14.33 Million | 10.42 Million | 17.24 Million |
Gross Profit | 16.92 Million | 3.57 Million | -2.48 Million | -4.02 Million | 2.69 Million |
Operating Expenses | -24.49 Million | 1.84 Million | 839.61 Thousand | 3.78 Million | -4.31 Million |
Selling, General and Administrative Expenses | 1.77 Million | 1.84 Million | 839.61 Thousand | 792.6 Thousand | 878.22 Thousand |
Research and Development Expenses | - | - | - | - | - |
Other Expenses | -26.26 Million | - | - | 2.98 Million | -5.19 Million |
Cost and Expenses | -1.98 Million | 20.7 Million | 15.17 Million | 14.2 Million | 12.93 Million |
Operating Income | 41.42 Million | 1.72 Million | -4.12 Million | -7.81 Million | 7.01 Million |
Interest Expense | 200.17 Thousand | 366.89 Thousand | 1526.00 | - | - |
Income Tax Expense | 300.32 Thousand | 166.49 Thousand | 34.42 Thousand | 1661.00 | 62.62 Thousand |
Earnings before Tax | 41.9 Million | 1.97 Million | -4.52 Million | -9.88 Million | 7.39 Million |
Net Income | 32.65 Million | -28.59 Thousand | -4.56 Million | -9.89 Million | 7.33 Million |
Earnings Per Share Basic | 0.17 | -0.00 | -0.03 | - | - |
Earnings Per Share Diluted | 0.17 | -0.00 | -0.03 | - | - |
Weighted Average Shares Outstanding | 187.72 Million | 187.72 Million | 133.93 Million | - | - |
Weighted Average Shares Outstanding (Diluted) | 187.72 Million | 187.72 Million | 133.93 Million | - | - |
Gross Margin | 0.43 | 0.16 | -0.21 | -0.63 | 0.14 |
EBIT Margin | 0.38 | 0.32 | 0.05 | -0.75 | 0.14 |
Profit Margin | 0.83 | -0.00 | -0.38 | -1.55 | 0.37 |
EBITDA | 15.15 Million | 6.45 Million | 561.65 Thousand | -4.82 Million | 2.76 Million |
Earnings Before Tax Margin | 1.05 | 0.08 | -0.35 | -1.22 | 0.35 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 56.21 Thousand | 1.48 Million | 6.71 Million | 39.43 Million | 12.39 Million | 12.51 Million |
Cost of Revenue | 95.35 Thousand | 1.16 Million | 6.11 Million | 30.1 Million | 7.76 Million | 8.2 Million |
Gross Profit | -39.13 Thousand | 312.24 Thousand | 599.84 Thousand | 9.33 Million | 4.63 Million | 4.3 Million |
Operating Expenses | 254.7 Thousand | 387.45 Thousand | 621.18 Thousand | 1.77 Million | 336.95 Thousand | 402.48 Thousand |
Selling, General and Administrative Expenses | 254.7 Thousand | 387.45 Thousand | 579.22 Thousand | - | 336.95 Thousand | 402.48 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 8579.00 | - | - | - | - | - |
Cost and Expenses | 350.05 Thousand | 1.55 Million | 6.73 Million | 31.87 Million | 8.09 Million | 8.6 Million |
Operating Income | 12.48 Million | -75.2 Thousand | 29.78 Million | 41.42 Million | 8.33 Million | 3.9 Million |
Interest Expense | - | 46.84 Thousand | 31.54 Thousand | 200.17 Thousand | 66.12 Thousand | 66.07 Thousand |
Income Tax Expense | 60.01 Thousand | 482.12 Thousand | 94.6 Thousand | 300.32 Thousand | 32.94 Thousand | 81.25 Thousand |
Earnings before Tax | 13.3 Million | 398.52 Thousand | 30.49 Million | 41.9 Million | 7.87 Million | 4.09 Million |
Net Income | 13.09 Million | 145.17 Thousand | 23.64 Million | 32.65 Million | 6.76 Million | 2.82 Million |
Earnings Per Share Basic | 0.75 | 0.00 | 0.13 | - | 0.04 | 0.02 |
Earnings Per Share Diluted | 0.75 | 0.00 | 0.13 | - | 0.04 | 0.02 |
Weighted Average Shares Outstanding | 187.72 Million | 187.72 Million | 187.72 Million | 187.72 Million | 187.72 Million | 187.72 Million |
Weighted Average Shares Outstanding (Diluted) | 187.72 Million | 187.72 Million | 187.72 Million | 187.72 Million | 187.72 Million | 187.72 Million |
Gross Margin | -0.70 | 0.21 | 0.09 | 0.24 | 0.37 | 0.34 |
EBIT Margin | 9.60 | 0.54 | 0.33 | - | 0.49 | 0.49 |
Profit Margin | 232.94 | 0.10 | 3.52 | 0.83 | 0.55 | 0.23 |
EBITDA | 539.53 Thousand | 800.57 Thousand | 2.24 Million | - | 6.05 Million | 6.11 Million |
Earnings Before Tax Margin | 222.00 | -0.05 | 4.44 | 1.05 | 0.67 | 0.31 |
8167
MINOLTAF
IFC-PG
SOLV
2763
603665