Asetek A/S
ASTK.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 52,502 | DKK 76,332 | DKK 50,650 | DKK 79,803 |
| % Growth | -31.2% | 50.7% | -36.5% | – |
| Cost of Goods Sold | DKK 30,557 | DKK 41,624 | DKK 29,885 | DKK 46,430 |
| Gross Profit | DKK 21,945 | DKK 34,708 | DKK 20,765 | DKK 33,373 |
| % Margin | 41.8% | 45.5% | 41% | 41.8% |
| R&D Expenses | DKK 8,259 | DKK 7,379 | DKK 5,163 | DKK 7,092 |
| G&A Expenses | DKK 19,107 | DKK 17,079 | DKK 20,884 | DKK 24,503 |
| SG&A Expenses | DKK 19,107 | DKK 17,079 | DKK 20,884 | DKK 24,503 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 13,827 | DKK 847 | DKK 0 | DKK 999 |
| Operating Expenses | DKK 41,193 | DKK 25,305 | DKK 26,047 | DKK 32,594 |
| Operating Income | -DKK 19,248 | DKK 9,403 | -DKK 5,401 | DKK 779 |
| % Margin | -36.7% | 12.3% | -10.7% | 1% |
| Other Income/Exp. Net | DKK 1,031 | -DKK 905 | -DKK 477 | DKK 618 |
| Pre-Tax Income | -DKK 18,217 | DKK 8,498 | -DKK 5,878 | DKK 1,397 |
| Tax Expense | DKK 5,719 | DKK 2,497 | -DKK 1,553 | DKK 60 |
| Net Income | -DKK 23,936 | DKK 6,001 | -DKK 4,325 | DKK 1,337 |
| % Margin | -45.6% | 7.9% | -8.5% | 1.7% |
| EPS | -0.25 | 0.07 | -0.083 | 0.025 |
| % Growth | -457.1% | 184.6% | -434.8% | – |
| EPS Diluted | -0.25 | 0.074 | -0.083 | 0.025 |
| Weighted Avg Shares Out | 95,744 | 85,729 | 52,276 | 52,070 |
| Weighted Avg Shares Out Dil | 97,058 | 81,642 | 52,276 | 52,566 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 99 | DKK 265 | DKK 45 | DKK 2 |
| Interest Expense | DKK 206 | DKK 0 | DKK 98 | DKK 113 |
| Depreciation & Amortization | DKK 2,704 | DKK 5,100 | DKK 4,170 | DKK 3,750 |
| EBITDA | -DKK 2,753 | DKK 13,587 | -DKK 1,610 | DKK 5,260 |
| % Margin | -5.2% | 17.8% | -3.2% | 6.6% |