Hexagon Purus ASA
HPURF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,844 | $1,319 | $959 | $506 |
| % Growth | 39.8% | 37.6% | 89.4% | – |
| Cost of Goods Sold | $1,082 | $777 | $589 | $325 |
| Gross Profit | $762 | $535 | $370 | $181 |
| % Margin | 41.3% | 40.6% | 38.6% | 35.9% |
| R&D Expenses | $28 | $24 | $77 | $47 |
| G&A Expenses | $191 | $151 | $0 | $0 |
| SG&A Expenses | $191 | $151 | -$62 | -$41 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $1,454 | $939 | $1 | $1 |
| Operating Expenses | $1,673 | $1,130 | $872 | $506 |
| Operating Income | -$911 | -$595 | -$406 | -$325 |
| % Margin | -49.4% | -45.1% | -42.3% | -64.2% |
| Other Income/Exp. Net | -$301 | -$96 | -$35 | -$22 |
| Pre-Tax Income | -$1,212 | -$691 | -$441 | -$347 |
| Tax Expense | -$9 | -$8 | -$9 | -$2 |
| Net Income | -$1,110 | -$673 | -$432 | -$354 |
| % Margin | -60.2% | -51% | -45.1% | -69.9% |
| EPS | -3.98 | -2.43 | -1.67 | -1.51 |
| % Growth | -63.8% | -45.5% | -10.6% | – |
| EPS Diluted | -3.98 | -2.43 | -1.67 | -1.51 |
| Weighted Avg Shares Out | 279 | 274 | 258 | 234 |
| Weighted Avg Shares Out Dil | 279 | 274 | 258 | 234 |
| Supplemental Information | – | – | – | – |
| Interest Income | $24 | $47 | $8 | $2 |
| Interest Expense | $249 | $106 | $13 | $10 |
| Depreciation & Amortization | $371 | $150 | $80 | $47 |
| EBITDA | -$412 | -$436 | -$348 | -$291 |
| % Margin | -22.4% | -33.1% | -36.3% | -57.5% |