Napatech A/S
NAPA.OL · OSL
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | NOK 63,445 | NOK 31,571 | NOK 23,849 | NOK 37,678 |
| % Growth | 101% | 32.4% | -36.7% | – |
| Cost of Goods Sold | NOK 66,956 | NOK 10,445 | NOK 7,078 | NOK 13,069 |
| Gross Profit | -NOK 3,511 | NOK 21,126 | NOK 16,771 | NOK 24,609 |
| % Margin | -5.5% | 66.9% | 70.3% | 65.3% |
| R&D Expenses | NOK 0 | -NOK 1,843 | -NOK 3,083 | NOK 102,089 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 14,060 | NOK 42,608 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 0 | NOK 5,870 | NOK 55,362 | -NOK 95,327 |
| Operating Expenses | NOK 14,060 | NOK 46,635 | NOK 52,279 | NOK 48,360 |
| Operating Income | -NOK 17,571 | -NOK 25,509 | -NOK 35,508 | -NOK 23,751 |
| % Margin | -27.7% | -80.8% | -148.9% | -63% |
| Other Income/Exp. Net | -NOK 168 | -NOK 2,725 | -NOK 1,307 | NOK 225 |
| Pre-Tax Income | -NOK 17,739 | -NOK 28,234 | -NOK 36,815 | -NOK 23,526 |
| Tax Expense | -NOK 2 | NOK 100 | -NOK 6 | -NOK 5,075 |
| Net Income | -NOK 17,737 | -NOK 28,334 | -NOK 36,809 | -NOK 18,451 |
| % Margin | -28% | -89.7% | -154.3% | -49% |
| EPS | -0.16 | -0.26 | -0.37 | -0.18 |
| % Growth | 38.5% | 29.7% | -105.6% | – |
| EPS Diluted | -0.16 | -0.26 | -0.37 | -0.18 |
| Weighted Avg Shares Out | 110,042 | 109,990 | 99,990 | 99,779 |
| Weighted Avg Shares Out Dil | 110,042 | 109,990 | 99,990 | 99,779 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 694 | NOK 182 | NOK 27 | NOK 1,184 |
| Interest Expense | NOK 862 | NOK 2,907 | NOK 1,334 | NOK 959 |
| Depreciation & Amortization | NOK 7,933 | NOK 5,870 | NOK 6,457 | NOK 6,762 |
| EBITDA | -NOK 8,944 | -NOK 19,457 | -NOK 29,024 | -NOK 15,805 |
| % Margin | -14.1% | -61.6% | -121.7% | -41.9% |