Hexagon Purus ASA
HPUR.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,875 | NOK 1,319 | NOK 959 | NOK 506 |
| % Growth | 42.2% | 37.6% | 89.5% | – |
| Cost of Goods Sold | NOK 1,103 | NOK 824 | NOK 1,450 | NOK 325 |
| Gross Profit | NOK 772 | NOK 495 | NOK 370 | NOK 181 |
| % Margin | 41.2% | 37.5% | 38.6% | 35.8% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 191 | NOK 151 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 191 | NOK 151 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 1,491 | NOK 939 | NOK 4 | NOK 506 |
| Operating Expenses | NOK 1,682 | NOK 1,090 | NOK 11 | NOK 506 |
| Operating Income | -NOK 911 | -NOK 595 | -NOK 501 | -NOK 325 |
| % Margin | -48.6% | -45.1% | -52.2% | -64.2% |
| Other Income/Exp. Net | -NOK 301 | -NOK 96 | NOK 60 | -NOK 22 |
| Pre-Tax Income | -NOK 1,212 | -NOK 691 | -NOK 441 | -NOK 347 |
| Tax Expense | -NOK 9 | -NOK 8 | -NOK 9 | -NOK 2 |
| Net Income | -NOK 1,110 | -NOK 673 | -NOK 432 | -NOK 354 |
| % Margin | -59.2% | -51% | -45.1% | -69.9% |
| EPS | -2.59 | -2.46 | -1.67 | -1.48 |
| % Growth | -5.3% | -47.3% | -12.8% | – |
| EPS Diluted | -2.59 | -2.46 | -1.67 | -1.48 |
| Weighted Avg Shares Out | 428 | 274 | 258 | 234 |
| Weighted Avg Shares Out Dil | 428 | 274 | 258 | 234 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 24 | NOK 30 | NOK 8 | NOK 2 |
| Interest Expense | NOK 251 | NOK 106 | NOK 13 | NOK 10 |
| Depreciation & Amortization | NOK 207 | NOK 150 | NOK 95 | NOK 53 |
| EBITDA | -NOK 755 | -NOK 436 | -NOK 333 | -NOK 285 |
| % Margin | -40.3% | -33.1% | -34.8% | -56.3% |