Napatech A/S
NAPA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 116 | NOK 183 | NOK 159 | NOK 195 |
| % Growth | -36.3% | 15.2% | -18.8% | – |
| Cost of Goods Sold | NOK 37 | NOK 49 | NOK 69 | NOK 55 |
| Gross Profit | NOK 79 | NOK 134 | NOK 90 | NOK 140 |
| % Margin | 68.2% | 73.1% | 56.5% | 71.8% |
| R&D Expenses | NOK 0 | NOK 0 | -NOK 23 | -NOK 24 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 23 |
| SG&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 23 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 195 | NOK 166 | NOK 159 | NOK 110 |
| Operating Expenses | NOK 195 | NOK 166 | NOK 136 | NOK 110 |
| Operating Income | -NOK 116 | -NOK 33 | -NOK 43 | NOK 31 |
| % Margin | -99.3% | -18% | -27.1% | 15.7% |
| Other Income/Exp. Net | -NOK 2 | -NOK 4 | NOK 2 | NOK 6 |
| Pre-Tax Income | -NOK 117 | -NOK 36 | -NOK 44 | NOK 37 |
| Tax Expense | -NOK 6 | -NOK 4 | NOK 4 | -NOK 3 |
| Net Income | -NOK 111 | -NOK 32 | -NOK 48 | NOK 40 |
| % Margin | -95.6% | -17.5% | -30.4% | 20.6% |
| EPS | -1.15 | -0.36 | -0.58 | 0.48 |
| % Growth | -219.4% | 37.9% | -220.8% | – |
| EPS Diluted | -1.12 | -0.36 | -0.56 | 0.47 |
| Weighted Avg Shares Out | 96 | 88 | 83 | 83 |
| Weighted Avg Shares Out Dil | 100 | 88 | 86 | 86 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 2 | NOK 0 | NOK 0 | NOK 0 |
| Interest Expense | NOK 2 | NOK 2 | NOK 1 | NOK 0 |
| Depreciation & Amortization | NOK 4 | NOK 32 | NOK 26 | NOK 22 |
| EBITDA | -NOK 111 | -NOK 0 | -NOK 17 | NOK 60 |
| % Margin | -95.4% | -0% | -10.7% | 30.5% |