FOM Technologies A/S
FOM.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 44,207 | DKK 78,189 | DKK 54,490 | DKK 24,220 |
| % Growth | -43.5% | 43.5% | 125% | – |
| Cost of Goods Sold | DKK 42,459 | DKK 54,997 | DKK 36,089 | DKK 13,419 |
| Gross Profit | -DKK 758 | DKK 23,193 | DKK 18,401 | DKK 10,802 |
| % Margin | -1.7% | 29.7% | 33.8% | 44.6% |
| R&D Expenses | DKK 348 | DKK 0 | DKK 200 | DKK 452 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 1,413 | DKK 0 |
| SG&A Expenses | DKK 23,900 | DKK 21,976 | DKK 8,890 | DKK 10,261 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 7,477 | DKK 0 |
| Other Operating Expenses | DKK 0 | -DKK 109 | DKK 0 | -DKK 513 |
| Operating Expenses | DKK 24,248 | DKK 21,867 | DKK 9,090 | DKK 10,200 |
| Operating Income | -DKK 25,006 | DKK 1,326 | DKK 3,073 | DKK 601 |
| % Margin | -56.6% | 1.7% | 5.6% | 2.5% |
| Other Income/Exp. Net | DKK 677 | -DKK 446 | -DKK 289 | DKK 61 |
| Pre-Tax Income | -DKK 16,936 | DKK 879 | DKK 2,785 | DKK 663 |
| Tax Expense | -DKK 2,905 | DKK 509 | DKK 134 | DKK 3 |
| Net Income | -DKK 13,965 | DKK 370 | DKK 2,651 | DKK 660 |
| % Margin | -31.6% | 0.5% | 4.9% | 2.7% |
| EPS | -1.47 | 0.04 | 0.35 | 0.089 |
| % Growth | -3,812.1% | -88.7% | 293.7% | – |
| EPS Diluted | -1.47 | 0.04 | 0.33 | 0.089 |
| Weighted Avg Shares Out | 9,505 | 9,355 | 7,779 | 7,419 |
| Weighted Avg Shares Out Dil | 9,505 | 9,355 | 8,168 | 7,419 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 754 | DKK 190 | DKK 1 | DKK 0 |
| Interest Expense | DKK 913 | DKK 438 | DKK 320 | DKK 48 |
| Depreciation & Amortization | DKK 2,685 | DKK 468 | DKK 183 | DKK 109 |
| EBITDA | -DKK 13,338 | DKK 1,794 | DKK 3,287 | DKK 710 |
| % Margin | -30.2% | 2.3% | 6% | 2.9% |