Forsee Power S.A.
FORSE.PA · PAR
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €152 | €171 | €111 | €72 |
| % Growth | -11.4% | 54.2% | 53.3% | – |
| Cost of Goods Sold | €149 | €148 | €83 | €57 |
| Gross Profit | €2 | €24 | €28 | €16 |
| % Margin | 1.5% | 13.8% | 25.3% | 21.5% |
| R&D Expenses | €0 | €6 | €1 | €1 |
| G&A Expenses | €0 | €0 | €0 | €6 |
| SG&A Expenses | €8 | €14 | €0 | €6 |
| Sales & Mktg Exp. | €0 | €14 | €0 | €0 |
| Other Operating Expenses | €5 | €27 | €53 | €35 |
| Operating Expenses | €13 | €47 | €55 | €42 |
| Operating Income | -€11 | -€23 | -€30 | -€26 |
| % Margin | -7.1% | -13.5% | -27.1% | -36.2% |
| Other Income/Exp. Net | €2 | -€4 | -€2 | -€12 |
| Pre-Tax Income | -€11 | -€28 | -€32 | -€38 |
| Tax Expense | €1 | €0 | €0 | €0 |
| Net Income | -€12 | -€28 | -€33 | -€38 |
| % Margin | -8% | -16.3% | -29.3% | -52.6% |
| EPS | -0.17 | -0.48 | -0.61 | -0.72 |
| % Growth | 64.6% | 21.3% | 15.3% | – |
| EPS Diluted | -0.17 | -0.43 | -0.61 | -0.72 |
| Weighted Avg Shares Out | 71 | 59 | 53 | 53 |
| Weighted Avg Shares Out Dil | 71 | 65 | 53 | 53 |
| Supplemental Information | – | – | – | – |
| Interest Income | €0 | €0 | €0 | €6 |
| Interest Expense | €6 | €5 | €4 | €9 |
| Depreciation & Amortization | €9 | €10 | €9 | €5 |
| EBITDA | €4 | -€14 | -€17 | -€24 |
| % Margin | 2.6% | -7.9% | -15.7% | -33.1% |