Gubra A/S
GUBRA.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 266 | DKK 205 | DKK 199 | DKK 255 |
| % Growth | 29.6% | 2.8% | -21.9% | – |
| Cost of Goods Sold | DKK 101 | DKK 90 | DKK 102 | DKK 89 |
| Gross Profit | DKK 165 | DKK 115 | DKK 98 | DKK 166 |
| % Margin | 61.9% | 56.1% | 49% | 65% |
| R&D Expenses | DKK 113 | DKK 89 | DKK 57 | DKK 27 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 102 | DKK 67 | DKK 58 | DKK 43 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 0 | DKK 9 | -DKK 16 | DKK 9 |
| Operating Expenses | DKK 215 | DKK 164 | DKK 99 | DKK 79 |
| Operating Income | -DKK 50 | -DKK 49 | -DKK 18 | DKK 89 |
| % Margin | -18.8% | -24.1% | -8.9% | 34.8% |
| Other Income/Exp. Net | DKK 8 | DKK 7 | DKK 24 | -DKK 2 |
| Pre-Tax Income | -DKK 42 | -DKK 43 | DKK 6 | DKK 87 |
| Tax Expense | -DKK 6 | DKK 2 | DKK 2 | DKK 19 |
| Net Income | -DKK 36 | -DKK 45 | DKK 4 | DKK 68 |
| % Margin | -13.7% | -21.7% | 2.2% | 26.6% |
| EPS | -2.24 | -2.93 | 0.26 | 4.16 |
| % Growth | 23.5% | -1,226.9% | -93.8% | – |
| EPS Diluted | -2.24 | -2.93 | 0.26 | 4.16 |
| Weighted Avg Shares Out | 16 | 15 | 16 | 16 |
| Weighted Avg Shares Out Dil | 16 | 15 | 16 | 16 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 8 | DKK 5 | DKK 0 | DKK 0 |
| Interest Expense | DKK 7 | DKK 5 | DKK 2 | DKK 2 |
| Depreciation & Amortization | DKK 16 | DKK 10 | DKK 3 | DKK 7 |
| EBITDA | -DKK 20 | -DKK 28 | DKK 11 | DKK 95 |
| % Margin | -7.5% | -13.7% | 5.6% | 37.4% |