Akastor ASA
AKAST.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 922,000 | NOK 268,000 | NOK 1,035,000 | NOK 913,000 |
| % Growth | 244% | -74.1% | 13.4% | – |
| Cost of Goods Sold | NOK 196,000 | NOK 191,000 | NOK 486,000 | NOK 376,000 |
| Gross Profit | NOK 726,000 | NOK 77,000 | NOK 549,000 | NOK 537,000 |
| % Margin | 78.7% | 28.7% | 53% | 58.8% |
| R&D Expenses | NOK 0 | NOK 2,000 | NOK 6,000 | NOK 11,000 |
| G&A Expenses | NOK 13,000 | NOK 52,000 | NOK 79,000 | NOK 55,000 |
| SG&A Expenses | NOK 13,000 | NOK 52,000 | NOK 79,000 | NOK 55,000 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 92,000 | NOK 56,000 | NOK 399,000 | NOK 391,000 |
| Operating Expenses | NOK 105,000 | NOK 108,000 | NOK 478,000 | NOK 446,000 |
| Operating Income | NOK 621,000 | -NOK 31,000 | NOK 228,000 | -NOK 37,000 |
| % Margin | 67.4% | -11.6% | 22% | -4.1% |
| Other Income/Exp. Net | NOK 1,005,000 | -NOK 353,000 | -NOK 169,000 | -NOK 153,000 |
| Pre-Tax Income | NOK 1,626,000 | -NOK 383,000 | -NOK 259,000 | -NOK 235,000 |
| Tax Expense | NOK 3,000 | -NOK 1,000 | NOK 2,000 | -NOK 20,000 |
| Net Income | NOK 1,653,000 | -NOK 264,000 | -NOK 261,000 | -NOK 215,000 |
| % Margin | 179.3% | -98.5% | -25.2% | -23.5% |
| EPS | 5.96 | -0.97 | -0.96 | -0.79 |
| % Growth | 714.4% | -1% | -21.5% | – |
| EPS Diluted | 5.96 | -0.97 | -0.96 | -0.79 |
| Weighted Avg Shares Out | 272,182 | 272,186 | 271,003 | 271,610 |
| Weighted Avg Shares Out Dil | 272,182 | 272,180 | 271,003 | 271,610 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 891,000 | NOK 168,000 | NOK 155,000 | NOK 118,000 |
| Interest Expense | NOK 110,000 | NOK 193,000 | NOK 142,000 | NOK 158,000 |
| Depreciation & Amortization | NOK 27,000 | NOK 45,000 | NOK 75,000 | NOK 72,000 |
| EBITDA | NOK 1,763,000 | -NOK 172,000 | NOK 168,000 | NOK 170,000 |
| % Margin | 191.2% | -64.2% | 16.2% | 18.6% |