Hexagon Purus ASA
HPUR.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,874,781 | NOK 1,318,657 | NOK 958,636 | NOK 505,797 |
| % Growth | 42.2% | 37.6% | 89.5% | – |
| Cost of Goods Sold | NOK 1,103,106 | NOK 824,036 | NOK 1,449,549 | NOK 324,566 |
| Gross Profit | NOK 771,675 | NOK 494,621 | NOK 370,111 | NOK 181,231 |
| % Margin | 41.2% | 37.5% | 38.6% | 35.8% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 190,816 | NOK 150,656 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 190,816 | NOK 150,656 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 1,491,434 | NOK 939,223 | NOK 4,034 | NOK 506,106 |
| Operating Expenses | NOK 1,682,250 | NOK 1,089,879 | NOK 10,786 | NOK 506,106 |
| Operating Income | -NOK 910,575 | -NOK 595,258 | -NOK 500,594 | -NOK 324,875 |
| % Margin | -48.6% | -45.1% | -52.2% | -64.2% |
| Other Income/Exp. Net | -NOK 301,094 | -NOK 96,052 | NOK 59,696 | -NOK 22,398 |
| Pre-Tax Income | -NOK 1,211,669 | -NOK 691,310 | -NOK 440,898 | -NOK 347,273 |
| Tax Expense | -NOK 9,277 | -NOK 7,793 | -NOK 9,380 | -NOK 2,120 |
| Net Income | -NOK 1,109,795 | -NOK 672,703 | -NOK 432,328 | -NOK 353,704 |
| % 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 | 428,492 | 273,804 | 258,279 | 233,537 |
| Weighted Avg Shares Out Dil | 428,492 | 273,804 | 258,279 | 233,537 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 24,282 | NOK 29,564 | NOK 8,111 | NOK 1,625 |
| Interest Expense | NOK 251,472 | NOK 105,634 | NOK 12,915 | NOK 9,506 |
| Depreciation & Amortization | NOK 207,457 | NOK 149,785 | NOK 95,089 | NOK 53,098 |
| EBITDA | -NOK 755,232 | -NOK 435,891 | -NOK 333,197 | -NOK 284,669 |
| % Margin | -40.3% | -33.1% | -34.8% | -56.3% |