LED iBond International A/S
LEDIBOND.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 7,249 | DKK 3,594 | DKK 3,958 | DKK 5,568 |
| % Growth | 101.7% | -9.2% | -28.9% | – |
| Cost of Goods Sold | DKK 13,374 | DKK 5,214 | DKK 8,775 | DKK 3,512 |
| Gross Profit | -DKK 6,125 | -DKK 1,620 | -DKK 17,576 | DKK 2,055 |
| % Margin | -84.5% | -45.1% | -444.1% | 36.9% |
| R&D Expenses | DKK 5,148 | DKK 4,759 | DKK 10,320 | DKK 9,033 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 5,733 | DKK 10,241 | DKK 6,166 | DKK 6,424 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 0 | DKK 1,552 | DKK 0 | DKK 12,693 |
| Operating Expenses | DKK 10,881 | DKK 16,552 | DKK 16,486 | DKK 28,150 |
| Operating Income | -DKK 15,081 | -DKK 18,172 | -DKK 34,062 | -DKK 26,094 |
| % Margin | -208% | -505.6% | -860.6% | -468.7% |
| Other Income/Exp. Net | DKK 919 | -DKK 4,271 | DKK 666 | -DKK 1,815 |
| Pre-Tax Income | -DKK 14,162 | -DKK 22,443 | -DKK 33,396 | -DKK 27,909 |
| Tax Expense | -DKK 283 | -DKK 582 | DKK 13,884 | -DKK 6,843 |
| Net Income | -DKK 13,879 | -DKK 21,861 | -DKK 47,280 | -DKK 21,066 |
| % Margin | -191.5% | -608.3% | -1,194.5% | -378.4% |
| EPS | -0.36 | -0.76 | -2.28 | -1.23 |
| % Growth | 52.6% | 66.7% | -85.4% | – |
| EPS Diluted | -0.36 | -0.76 | -2.28 | -1.23 |
| Weighted Avg Shares Out | 38,708 | 28,616 | 20,858 | 17,132 |
| Weighted Avg Shares Out Dil | 38,708 | 28,616 | 20,858 | 17,132 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 4 | DKK 76 | DKK 244 | DKK 0 |
| Interest Expense | DKK 472 | DKK 1,791 | DKK 2,337 | DKK 2,143 |
| Depreciation & Amortization | DKK 696 | DKK 2,549 | DKK 5,521 | DKK 2,872 |
| EBITDA | -DKK 12,994 | -DKK 15,343 | -DKK 25,762 | -DKK 23,222 |
| % Margin | -179.3% | -426.9% | -650.9% | -417.1% |