Norse Atlantic ASA
NRSAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $588,107 | $439,437 | $104,269 | $0 |
| % Growth | 33.8% | 321.4% | – | – |
| Cost of Goods Sold | $590,311 | $503,174 | $170,261 | $5,340 |
| Gross Profit | -$2,204 | -$63,737 | -$65,992 | -$5,340 |
| % Margin | -0.4% | -14.5% | -63.3% | – |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $15,938 | $14,143 | $9,419 | $2,606 |
| SG&A Expenses | $47,662 | $37,486 | $15,630 | $2,606 |
| Sales & Mktg Exp. | $31,724 | $23,343 | $6,211 | $0 |
| Other Operating Expenses | $47,151 | $49,422 | $0 | $0 |
| Operating Expenses | $94,813 | $86,908 | $80,110 | $2,606 |
| Operating Income | -$97,017 | -$135,223 | -$146,104 | -$7,946 |
| % Margin | -16.5% | -30.8% | -140.1% | – |
| Other Income/Exp. Net | -$38,058 | -$33,379 | -$28,870 | $1,133 |
| Pre-Tax Income | -$135,075 | -$168,602 | -$174,974 | -$6,996 |
| Tax Expense | $379 | $144 | $0 | $78 |
| Net Income | -$135,454 | -$168,746 | -$174,974 | -$6,996 |
| % Margin | -23% | -38.4% | -167.8% | – |
| EPS | -1.05 | -2.72 | -7.91 | -0.3 |
| % Growth | 61.4% | 65.6% | -2,536.7% | – |
| EPS Diluted | -1.05 | -2.5 | -7.91 | -0.3 |
| Weighted Avg Shares Out | 129,274 | 62,098 | 22,131 | 23,467 |
| Weighted Avg Shares Out Dil | 129,274 | 67,473 | 22,131 | 23,467 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,489 | $3,450 | $0 | $184 |
| Interest Expense | $39,019 | $34,982 | $0 | $51 |
| Depreciation & Amortization | $87,920 | $84,103 | $57,395 | $307 |
| EBITDA | -$8,136 | -$51,120 | -$88,708 | -$8,325 |
| % Margin | -1.4% | -11.6% | -85.1% | – |