Norse Atlantic ASA
NRSAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $588 | $439 | $104 | $0 |
| % Growth | 33.8% | 321.4% | – | – |
| Cost of Goods Sold | $590 | $503 | $170 | $5 |
| Gross Profit | -$2 | -$64 | -$66 | -$5 |
| % Margin | -0.4% | -14.5% | -63.3% | – |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $16 | $14 | $9 | $3 |
| SG&A Expenses | $48 | $37 | $16 | $3 |
| Sales & Mktg Exp. | $32 | $23 | $6 | $0 |
| Other Operating Expenses | $47 | $49 | $0 | $0 |
| Operating Expenses | $95 | $87 | $80 | $3 |
| Operating Income | -$97 | -$135 | -$146 | -$8 |
| % Margin | -16.5% | -30.8% | -140.1% | – |
| Other Income/Exp. Net | -$38 | -$33 | -$29 | $1 |
| Pre-Tax Income | -$135 | -$169 | -$175 | -$7 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$135 | -$169 | -$175 | -$7 |
| % 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 | 62 | 22 | 23 |
| Weighted Avg Shares Out Dil | 129 | 67 | 22 | 23 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $3 | $0 | $0 |
| Interest Expense | $39 | $35 | $0 | $0 |
| Depreciation & Amortization | $88 | $84 | $57 | $0 |
| EBITDA | -$8 | -$51 | -$89 | -$8 |
| % Margin | -1.4% | -11.6% | -85.1% | – |