BactiQuant A/S
BACTIQ.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 7,175 | DKK 12,303 | DKK 12,389 | DKK 8,359 |
| % Growth | -41.7% | -0.7% | 48.2% | – |
| Cost of Goods Sold | DKK 18,757 | DKK 13,059 | DKK 25,177 | DKK 20,311 |
| Gross Profit | -DKK 11,582 | -DKK 756 | -DKK 12,788 | -DKK 11,952 |
| % Margin | -161.4% | -6.1% | -103.2% | -143% |
| R&D Expenses | DKK 1,061 | DKK 0 | DKK 888 | DKK 728 |
| G&A Expenses | DKK 0 | DKK 0 | -DKK 11,188 | -DKK 8,852 |
| SG&A Expenses | DKK 0 | DKK 0 | -DKK 11,188 | -DKK 8,852 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 0 | DKK 10,148 | -DKK 15,765 | DKK 8,852 |
| Operating Expenses | DKK 1,061 | DKK 10,148 | -DKK 26,065 | DKK 728 |
| Operating Income | -DKK 12,643 | -DKK 10,903 | -DKK 13,677 | -DKK 12,679 |
| % Margin | -176.2% | -88.6% | -110.4% | -151.7% |
| Other Income/Exp. Net | -DKK 1,079 | -DKK 2,200 | -DKK 508 | -DKK 754 |
| Pre-Tax Income | -DKK 13,723 | -DKK 13,104 | -DKK 14,185 | -DKK 13,434 |
| Tax Expense | DKK 0 | DKK 0 | DKK 0 | DKK 119 |
| Net Income | -DKK 13,723 | -DKK 13,104 | -DKK 14,185 | -DKK 13,552 |
| % Margin | -191.3% | -106.5% | -114.5% | -162.1% |
| EPS | -0.52 | -0.64 | -0.72 | -0.71 |
| % Growth | 18.8% | 11.1% | -1.4% | – |
| EPS Diluted | -0.52 | -0.64 | -0.72 | -0.71 |
| Weighted Avg Shares Out | 26,325 | 20,604 | 19,708 | 19,028 |
| Weighted Avg Shares Out Dil | 26,325 | 20,604 | 19,708 | 19,028 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 302 | DKK 244 | DKK 193 | DKK 73 |
| Interest Expense | DKK 1,440 | DKK 1,522 | DKK 701 | DKK 827 |
| Depreciation & Amortization | DKK 577 | DKK 460 | DKK 448 | DKK 145 |
| EBITDA | -DKK 11,705 | -DKK 11,122 | -DKK 13,182 | -DKK 12,462 |
| % Margin | -163.1% | -90.4% | -106.4% | -149.1% |