Nel ASA
D7G.F · FSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €1,389,909 | €1,349,802 | €914,853 | €753,096 |
| % Growth | 3% | 47.5% | 21.5% | – |
| Cost of Goods Sold | €503,975 | €715,136 | €595,388 | €551,695 |
| Gross Profit | €885,934 | €634,666 | €319,465 | €201,401 |
| % Margin | 63.7% | 47% | 34.9% | 26.7% |
| R&D Expenses | €41,589 | €43,264 | €73,942 | €21,378 |
| G&A Expenses | €145,394 | €110,658 | €141,999 | €93,480 |
| SG&A Expenses | €164,827 | €139,045 | €141,999 | €156,523 |
| Sales & Mktg Exp. | €19,433 | €28,387 | €0 | €63,043 |
| Other Operating Expenses | €1,068,946 | €895,877 | €1,057,084 | €606,026 |
| Operating Expenses | €1,275,362 | €1,078,186 | €1,273,025 | €783,927 |
| Operating Income | -€389,428 | -€443,520 | -€953,560 | -€582,526 |
| % Margin | -28% | -32.9% | -104.2% | -77.4% |
| Other Income/Exp. Net | €125,243 | -€130,746 | €91,657 | -€1,100,983 |
| Pre-Tax Income | -€264,185 | -€574,266 | -€1,186,997 | -€1,683,836 |
| Tax Expense | -€6,554 | -€8,162 | -€15,828 | -€16,984 |
| Net Income | -€244,342 | -€855,196 | -€1,171,169 | -€1,666,852 |
| % Margin | -17.6% | -63.4% | -128% | -221.3% |
| EPS | -0.15 | -0.52 | -0.84 | -1.14 |
| % Growth | 71.2% | 38.1% | 26.3% | – |
| EPS Diluted | -0.15 | -0.52 | -0.84 | -1.14 |
| Weighted Avg Shares Out | 1,671,000 | 1,651,825 | 1,388,361 | 1,460,751 |
| Weighted Avg Shares Out Dil | 1,671,000 | 1,651,825 | 1,388,361 | 1,460,751 |
| Supplemental Information | – | – | – | – |
| Interest Income | €128,000 | €168,000 | €72,201 | €19,735 |
| Interest Expense | €16,000 | €14,000 | €11,166 | €4,030 |
| Depreciation & Amortization | €216,486 | €223,814 | €171,483 | €103,115 |
| EBITDA | -€31,218 | -€335,552 | -€1,004,348 | -€1,576,691 |
| % Margin | -2.2% | -24.9% | -109.8% | -209.4% |