Airthings ASA
ARTGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $38,496 | $36,592 | $35,424 | $33,671 |
| % Growth | 5.2% | 3.3% | 5.2% | – |
| Cost of Goods Sold | $16,842 | $14,302 | $14,465 | $13,041 |
| Gross Profit | $21,654 | $22,290 | $20,959 | $20,630 |
| % Margin | 56.3% | 60.9% | 59.2% | 61.3% |
| R&D Expenses | $7,676 | $0 | $0 | $0 |
| G&A Expenses | $14,681 | $0 | $0 | $0 |
| SG&A Expenses | $20,529 | $6,681 | $7,735 | $6,117 |
| Sales & Mktg Exp. | $5,848 | $6,681 | $7,735 | $6,117 |
| Other Operating Expenses | $7,167 | $23,958 | $26,443 | $23,883 |
| Operating Expenses | $35,372 | $30,639 | $34,178 | $30,000 |
| Operating Income | -$13,718 | -$8,349 | -$13,219 | -$9,370 |
| % Margin | -35.6% | -22.8% | -37.3% | -27.8% |
| Other Income/Exp. Net | $1,695 | $319 | $965 | $56 |
| Pre-Tax Income | -$12,023 | -$8,030 | -$13,697 | -$9,315 |
| Tax Expense | $5,668 | -$1,772 | -$3,131 | -$2,055 |
| Net Income | -$17,690 | -$66,150 | -$10,566 | -$7,260 |
| % Margin | -46% | -180.8% | -29.8% | -21.6% |
| EPS | -0.09 | -0.033 | -0.061 | -0.042 |
| % Growth | -168% | 45.3% | -44.1% | – |
| EPS Diluted | -0.09 | -0.033 | -0.061 | -0.041 |
| Weighted Avg Shares Out | 197,758 | 194,708 | 172,827 | 171,307 |
| Weighted Avg Shares Out Dil | 197,758 | 194,708 | 172,827 | 178,442 |
| Supplemental Information | – | – | – | – |
| Interest Income | $332 | $420 | $261 | $102 |
| Interest Expense | $445 | $354 | $208 | $232 |
| Depreciation & Amortization | $4,655 | $1,516 | $13,786 | $10,800 |
| EBITDA | -$7,145 | -$6,299 | -$10,612 | -$7,748 |
| % Margin | -18.6% | -17.2% | -30% | -23% |