Nel ASA
NEL.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,390 | NOK 1,681 | NOK 915 | NOK 753 |
| % Growth | -17.3% | 83.8% | 21.5% | – |
| Cost of Goods Sold | NOK 504 | NOK 873 | NOK 595 | NOK 552 |
| Gross Profit | NOK 886 | NOK 808 | NOK 319 | NOK 201 |
| % Margin | 63.7% | 48.1% | 34.9% | 26.7% |
| R&D Expenses | NOK 42 | NOK 150 | NOK 74 | NOK 21 |
| G&A Expenses | NOK 145 | NOK 156 | NOK 142 | NOK 93 |
| SG&A Expenses | NOK 165 | NOK 569 | NOK 142 | NOK 157 |
| Sales & Mktg Exp. | NOK 19 | NOK 412 | NOK 0 | NOK 63 |
| Other Operating Expenses | NOK 1,069 | NOK 789 | NOK 1,057 | NOK 606 |
| Operating Expenses | NOK 1,275 | NOK 1,507 | NOK 1,273 | NOK 784 |
| Operating Income | -NOK 389 | -NOK 700 | -NOK 954 | -NOK 583 |
| % Margin | -28% | -41.6% | -104.2% | -77.4% |
| Other Income/Exp. Net | NOK 125 | -NOK 173 | NOK 92 | -NOK 1,101 |
| Pre-Tax Income | -NOK 264 | -NOK 873 | -NOK 1,187 | -NOK 1,684 |
| Tax Expense | -NOK 7 | -NOK 17 | -NOK 16 | -NOK 17 |
| Net Income | -NOK 244 | -NOK 855 | -NOK 1,171 | -NOK 1,667 |
| % Margin | -17.6% | -50.9% | -128% | -221.3% |
| EPS | -0.23 | -0.52 | -0.76 | -1.14 |
| % Growth | 55.8% | 31.6% | 33.3% | – |
| EPS Diluted | -0.23 | -0.52 | -0.76 | -1.14 |
| Weighted Avg Shares Out | 1,671 | 1,645 | 1,538 | 1,461 |
| Weighted Avg Shares Out Dil | 1,671 | 1,652 | 1,538 | 1,461 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 128 | NOK 167 | NOK 72 | NOK 20 |
| Interest Expense | NOK 18 | NOK 16 | NOK 12 | NOK 4 |
| Depreciation & Amortization | NOK 216 | NOK 224 | NOK 171 | NOK 103 |
| EBITDA | -NOK 30 | -NOK 631 | -NOK 1,003 | -NOK 1,576 |
| % Margin | -2.2% | -37.5% | -109.7% | -209.2% |